[EPIC] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
23-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 4.26%
YoY- 617.84%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 229,776 175,741 142,698 133,902 132,368 112,257 100,810 73.10%
PBT 52,464 47,627 48,878 48,390 47,160 18,480 15,881 121.65%
Tax -18,272 -12,659 -14,497 -14,694 -14,688 -9,831 -10,929 40.82%
NP 34,192 34,968 34,381 33,696 32,472 8,649 4,952 262.17%
-
NP to SH 28,208 30,673 31,696 31,068 29,800 7,684 5,402 200.68%
-
Tax Rate 34.83% 26.58% 29.66% 30.37% 31.15% 53.20% 68.82% -
Total Cost 195,584 140,773 108,317 100,206 99,896 103,608 95,858 60.79%
-
Net Worth 304,402 291,568 274,549 270,592 259,345 255,604 247,982 14.62%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 23,675 11,729 15,624 11,692 23,126 9,894 12,966 49.33%
Div Payout % 83.93% 38.24% 49.30% 37.63% 77.61% 128.77% 240.00% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 304,402 291,568 274,549 270,592 259,345 255,604 247,982 14.62%
NOSH 169,112 167,568 167,408 167,032 165,188 164,906 162,079 2.86%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 14.88% 19.90% 24.09% 25.16% 24.53% 7.70% 4.91% -
ROE 9.27% 10.52% 11.54% 11.48% 11.49% 3.01% 2.18% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 135.87 104.88 85.24 80.17 80.13 68.07 62.20 68.27%
EPS 16.68 18.32 18.93 18.60 18.04 4.70 3.33 192.46%
DPS 14.00 7.00 9.33 7.00 14.00 6.00 8.00 45.17%
NAPS 1.80 1.74 1.64 1.62 1.57 1.55 1.53 11.43%
Adjusted Per Share Value based on latest NOSH - 167,225
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 137.74 105.35 85.54 80.27 79.35 67.29 60.43 73.10%
EPS 16.91 18.39 19.00 18.62 17.86 4.61 3.24 200.58%
DPS 14.19 7.03 9.37 7.01 13.86 5.93 7.77 49.35%
NAPS 1.8248 1.7479 1.6458 1.6221 1.5547 1.5323 1.4866 14.62%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.85 2.62 2.58 2.36 1.70 1.33 1.29 -
P/RPS 1.36 2.50 3.03 2.94 2.12 1.95 2.07 -24.40%
P/EPS 11.09 14.31 13.63 12.69 9.42 28.54 38.70 -56.50%
EY 9.02 6.99 7.34 7.88 10.61 3.50 2.58 130.17%
DY 7.57 2.67 3.62 2.97 8.24 4.51 6.20 14.22%
P/NAPS 1.03 1.51 1.57 1.46 1.08 0.86 0.84 14.54%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 12/05/08 19/02/08 20/11/07 23/07/07 17/05/07 15/02/07 21/11/06 -
Price 2.13 2.10 2.50 2.83 2.27 1.57 1.29 -
P/RPS 1.57 2.00 2.93 3.53 2.83 2.31 2.07 -16.81%
P/EPS 12.77 11.47 13.20 15.22 12.58 33.69 38.70 -52.21%
EY 7.83 8.72 7.57 6.57 7.95 2.97 2.58 109.47%
DY 6.57 3.33 3.73 2.47 6.17 3.82 6.20 3.93%
P/NAPS 1.18 1.21 1.52 1.75 1.45 1.01 0.84 25.40%

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