[EPMB] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -73.29%
YoY- -84.92%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 467,464 483,729 303,019 229,732 300,720 239,150 204,562 14.75%
PBT 6,426 8,652 3,753 6,405 25,580 23,803 21,478 -18.20%
Tax 991 468 -2,990 -1,835 -2,690 -5,604 -9,729 -
NP 7,417 9,120 763 4,570 22,890 18,199 11,749 -7.37%
-
NP to SH 7,065 8,355 -510 2,884 19,128 18,199 11,749 -8.12%
-
Tax Rate -15.42% -5.41% 79.67% 28.65% 10.52% 23.54% 45.30% -
Total Cost 460,047 474,609 302,256 225,162 277,830 220,951 192,813 15.58%
-
Net Worth 227,365 213,310 270,011 300,571 122,348 104,400 58,015 25.53%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 1,659 - - - 5,500 5,974 2,388 -5.88%
Div Payout % 23.49% - - - 28.76% 32.83% 20.33% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 227,365 213,310 270,011 300,571 122,348 104,400 58,015 25.53%
NOSH 165,960 165,357 168,757 184,400 122,348 120,000 68,253 15.94%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 1.59% 1.89% 0.25% 1.99% 7.61% 7.61% 5.74% -
ROE 3.11% 3.92% -0.19% 0.96% 15.63% 17.43% 20.25% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 281.67 292.54 179.56 124.58 245.79 199.29 299.71 -1.02%
EPS 4.26 5.05 -0.30 1.56 15.63 15.17 17.21 -20.74%
DPS 1.00 0.00 0.00 0.00 4.50 4.98 3.50 -18.82%
NAPS 1.37 1.29 1.60 1.63 1.00 0.87 0.85 8.27%
Adjusted Per Share Value based on latest NOSH - 184,400
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 163.24 168.92 105.81 80.22 105.01 83.51 71.43 14.75%
EPS 2.47 2.92 -0.18 1.01 6.68 6.36 4.10 -8.09%
DPS 0.58 0.00 0.00 0.00 1.92 2.09 0.83 -5.79%
NAPS 0.794 0.7449 0.9429 1.0496 0.4272 0.3646 0.2026 25.53%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.47 0.18 0.50 0.62 0.66 0.78 1.10 -
P/RPS 0.17 0.06 0.28 0.50 0.27 0.39 0.37 -12.14%
P/EPS 11.04 3.56 -165.45 39.64 4.22 5.14 6.39 9.53%
EY 9.06 28.07 -0.60 2.52 23.69 19.44 15.65 -8.69%
DY 2.13 0.00 0.00 0.00 6.82 6.38 3.18 -6.45%
P/NAPS 0.34 0.14 0.31 0.38 0.66 0.90 1.29 -19.91%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 28/02/08 28/02/07 27/02/06 25/02/05 27/02/04 -
Price 0.48 0.15 0.49 0.60 0.69 0.81 1.10 -
P/RPS 0.17 0.05 0.27 0.48 0.28 0.41 0.37 -12.14%
P/EPS 11.28 2.97 -162.14 38.36 4.41 5.34 6.39 9.92%
EY 8.87 33.68 -0.62 2.61 22.66 18.72 15.65 -9.02%
DY 2.08 0.00 0.00 0.00 6.52 6.15 3.18 -6.82%
P/NAPS 0.35 0.12 0.31 0.37 0.69 0.93 1.29 -19.52%

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