[EPMB] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 43.08%
YoY- -135.41%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 585,543 459,910 461,937 255,503 261,878 282,330 228,543 16.96%
PBT 25,604 5,718 11,237 1,427 15,174 23,884 22,605 2.09%
Tax -5,715 518 -50 -4,376 -1,594 -3,953 -8,831 -6.99%
NP 19,889 6,236 11,187 -2,949 13,580 19,931 13,774 6.31%
-
NP to SH 19,293 5,949 9,818 -3,823 10,796 17,665 13,774 5.77%
-
Tax Rate 22.32% -9.06% 0.44% 306.66% 10.50% 16.55% 39.07% -
Total Cost 565,654 453,674 450,750 258,452 248,298 262,399 214,769 17.50%
-
Net Worth 235,449 225,165 212,539 258,066 194,400 0 97,027 15.91%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 3,317 - - - 1,835 7,865 4,163 -3.71%
Div Payout % 17.19% - - - 17.00% 44.53% 30.23% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 235,449 225,165 212,539 258,066 194,400 0 97,027 15.91%
NOSH 165,809 166,788 166,046 163,333 120,000 122,065 118,326 5.78%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 3.40% 1.36% 2.42% -1.15% 5.19% 7.06% 6.03% -
ROE 8.19% 2.64% 4.62% -1.48% 5.55% 0.00% 14.20% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 353.14 275.74 278.20 156.43 218.23 231.29 193.15 10.57%
EPS 11.64 3.57 5.91 -2.34 9.00 14.47 11.64 0.00%
DPS 2.00 0.00 0.00 0.00 1.53 6.50 3.52 -8.98%
NAPS 1.42 1.35 1.28 1.58 1.62 0.00 0.82 9.57%
Adjusted Per Share Value based on latest NOSH - 163,333
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 266.30 209.16 210.08 116.20 119.10 128.40 103.94 16.96%
EPS 8.77 2.71 4.47 -1.74 4.91 8.03 6.26 5.77%
DPS 1.51 0.00 0.00 0.00 0.83 3.58 1.89 -3.67%
NAPS 1.0708 1.024 0.9666 1.1737 0.8841 0.00 0.4413 15.91%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.52 0.46 0.38 0.54 0.64 0.69 0.80 -
P/RPS 0.15 0.17 0.14 0.35 0.29 0.30 0.41 -15.42%
P/EPS 4.47 12.90 6.43 -23.07 7.11 4.77 6.87 -6.90%
EY 22.38 7.75 15.56 -4.33 14.06 20.97 14.55 7.43%
DY 3.85 0.00 0.00 0.00 2.39 9.42 4.40 -2.19%
P/NAPS 0.37 0.34 0.30 0.34 0.40 0.00 0.98 -14.97%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 23/11/10 25/11/09 28/11/08 30/11/07 28/11/06 24/11/05 08/11/04 -
Price 0.50 0.45 0.31 0.50 0.62 0.67 0.71 -
P/RPS 0.14 0.16 0.11 0.32 0.28 0.29 0.37 -14.94%
P/EPS 4.30 12.62 5.24 -21.36 6.89 4.63 6.10 -5.65%
EY 23.27 7.93 19.07 -4.68 14.51 21.60 16.40 6.00%
DY 4.00 0.00 0.00 0.00 2.47 9.70 4.96 -3.52%
P/NAPS 0.35 0.33 0.24 0.32 0.38 0.00 0.87 -14.07%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment