[EPMB] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 13.79%
YoY- -36.09%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 290,488 269,467 221,312 106,960 96,740 91,520 84,078 22.94%
PBT 23,976 27,136 23,087 -17,231 -12,439 5,775 11,009 13.84%
Tax -1,483 -6,306 -10,317 -1,613 347 461 0 -
NP 22,493 20,830 12,770 -18,844 -12,092 6,236 11,009 12.64%
-
NP to SH 18,165 20,830 12,770 -18,844 -13,847 4,685 11,009 8.70%
-
Tax Rate 6.19% 23.24% 44.69% - - -7.98% 0.00% -
Total Cost 267,995 248,637 208,542 125,804 108,832 85,284 73,069 24.17%
-
Net Worth 272,533 107,139 84,760 30,358 55,444 67,600 65,852 26.69%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 5,500 5,974 2,388 2,805 1,396 1,374 1,396 25.66%
Div Payout % 30.28% 28.68% 18.71% 0.00% 0.00% 29.35% 12.69% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 272,533 107,139 84,760 30,358 55,444 67,600 65,852 26.69%
NOSH 162,222 121,749 107,291 41,587 39,887 39,999 39,910 26.31%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 7.74% 7.73% 5.77% -17.62% -12.50% 6.81% 13.09% -
ROE 6.67% 19.44% 15.07% -62.07% -24.97% 6.93% 16.72% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 179.07 221.33 206.27 257.19 242.53 228.80 210.67 -2.67%
EPS 11.20 17.11 11.90 -45.31 -34.71 11.71 27.58 -13.94%
DPS 3.39 4.91 2.23 6.75 3.50 3.50 3.50 -0.53%
NAPS 1.68 0.88 0.79 0.73 1.39 1.69 1.65 0.30%
Adjusted Per Share Value based on latest NOSH - 41,587
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 132.11 122.55 100.65 48.64 44.00 41.62 38.24 22.94%
EPS 8.26 9.47 5.81 -8.57 -6.30 2.13 5.01 8.68%
DPS 2.50 2.72 1.09 1.28 0.63 0.63 0.64 25.48%
NAPS 1.2394 0.4873 0.3855 0.1381 0.2522 0.3074 0.2995 26.69%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.72 0.75 0.86 0.76 1.53 1.79 7.10 -
P/RPS 0.40 0.34 0.42 0.30 0.63 0.78 3.37 -29.88%
P/EPS 6.43 4.38 7.23 -1.68 -4.41 15.28 25.74 -20.63%
EY 15.55 22.81 13.84 -59.62 -22.69 6.54 3.89 25.96%
DY 4.71 6.54 2.59 8.88 2.29 1.96 0.49 45.79%
P/NAPS 0.43 0.85 1.09 1.04 1.10 1.06 4.30 -31.85%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 22/06/06 28/04/05 27/05/04 21/05/03 31/05/02 31/05/01 - -
Price 0.69 0.71 0.92 0.75 1.50 1.61 0.00 -
P/RPS 0.39 0.32 0.45 0.29 0.62 0.70 0.00 -
P/EPS 6.16 4.15 7.73 -1.66 -4.32 13.75 0.00 -
EY 16.23 24.10 12.94 -60.42 -23.14 7.27 0.00 -
DY 4.91 6.91 2.42 8.99 2.33 2.17 0.00 -
P/NAPS 0.41 0.81 1.16 1.03 1.08 0.95 0.00 -

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