[EPMB] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 8.28%
YoY- 5.1%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 483,729 303,019 229,732 300,720 239,150 204,562 105,494 28.86%
PBT 8,652 3,753 6,405 25,580 23,803 21,478 -20,094 -
Tax 468 -2,990 -1,835 -2,690 -5,604 -9,729 -1,763 -
NP 9,120 763 4,570 22,890 18,199 11,749 -21,857 -
-
NP to SH 8,355 -510 2,884 19,128 18,199 11,749 -21,857 -
-
Tax Rate -5.41% 79.67% 28.65% 10.52% 23.54% 45.30% - -
Total Cost 474,609 302,256 225,162 277,830 220,951 192,813 127,351 24.49%
-
Net Worth 213,310 270,011 300,571 122,348 104,400 58,015 41,493 31.34%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - 5,500 5,974 2,388 2,805 -
Div Payout % - - - 28.76% 32.83% 20.33% 0.00% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 213,310 270,011 300,571 122,348 104,400 58,015 41,493 31.34%
NOSH 165,357 168,757 184,400 122,348 120,000 68,253 40,285 26.50%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 1.89% 0.25% 1.99% 7.61% 7.61% 5.74% -20.72% -
ROE 3.92% -0.19% 0.96% 15.63% 17.43% 20.25% -52.68% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 292.54 179.56 124.58 245.79 199.29 299.71 261.87 1.86%
EPS 5.05 -0.30 1.56 15.63 15.17 17.21 -54.26 -
DPS 0.00 0.00 0.00 4.50 4.98 3.50 7.00 -
NAPS 1.29 1.60 1.63 1.00 0.87 0.85 1.03 3.81%
Adjusted Per Share Value based on latest NOSH - 122,348
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 219.99 137.81 104.48 136.76 108.76 93.03 47.98 28.86%
EPS 3.80 -0.23 1.31 8.70 8.28 5.34 -9.94 -
DPS 0.00 0.00 0.00 2.50 2.72 1.09 1.28 -
NAPS 0.9701 1.228 1.367 0.5564 0.4748 0.2638 0.1887 31.34%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.18 0.50 0.62 0.66 0.78 1.10 0.95 -
P/RPS 0.06 0.28 0.50 0.27 0.39 0.37 0.36 -25.79%
P/EPS 3.56 -165.45 39.64 4.22 5.14 6.39 -1.75 -
EY 28.07 -0.60 2.52 23.69 19.44 15.65 -57.11 -
DY 0.00 0.00 0.00 6.82 6.38 3.18 7.37 -
P/NAPS 0.14 0.31 0.38 0.66 0.90 1.29 0.92 -26.91%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 28/02/08 28/02/07 27/02/06 25/02/05 27/02/04 28/02/03 -
Price 0.15 0.49 0.60 0.69 0.81 1.10 0.81 -
P/RPS 0.05 0.27 0.48 0.28 0.41 0.37 0.31 -26.20%
P/EPS 2.97 -162.14 38.36 4.41 5.34 6.39 -1.49 -
EY 33.68 -0.62 2.61 22.66 18.72 15.65 -66.98 -
DY 0.00 0.00 0.00 6.52 6.15 3.18 8.64 -
P/NAPS 0.12 0.31 0.37 0.69 0.93 1.29 0.79 -26.93%

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