[EPIC] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 24.83%
YoY- -77.12%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 133,902 132,368 112,257 100,810 99,042 94,452 84,277 36.27%
PBT 48,390 47,160 18,480 15,881 13,956 13,380 12,981 140.99%
Tax -14,694 -14,688 -9,831 -10,929 -10,196 -10,600 -10,481 25.34%
NP 33,696 32,472 8,649 4,952 3,760 2,780 2,500 469.06%
-
NP to SH 31,068 29,800 7,684 5,402 4,328 2,812 2,267 475.42%
-
Tax Rate 30.37% 31.15% 53.20% 68.82% 73.06% 79.22% 80.74% -
Total Cost 100,206 99,896 103,608 95,858 95,282 91,672 81,777 14.55%
-
Net Worth 270,592 259,345 255,604 247,982 249,438 244,058 239,725 8.43%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 11,692 23,126 9,894 12,966 11,563 22,627 26,811 -42.58%
Div Payout % 37.63% 77.61% 128.77% 240.00% 267.18% 804.69% 1,182.68% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 270,592 259,345 255,604 247,982 249,438 244,058 239,725 8.43%
NOSH 167,032 165,188 164,906 162,079 165,190 161,627 157,714 3.91%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 25.16% 24.53% 7.70% 4.91% 3.80% 2.94% 2.97% -
ROE 11.48% 11.49% 3.01% 2.18% 1.74% 1.15% 0.95% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 80.17 80.13 68.07 62.20 59.96 58.44 53.44 31.14%
EPS 18.60 18.04 4.70 3.33 2.62 1.72 1.38 469.06%
DPS 7.00 14.00 6.00 8.00 7.00 14.00 17.00 -44.74%
NAPS 1.62 1.57 1.55 1.53 1.51 1.51 1.52 4.35%
Adjusted Per Share Value based on latest NOSH - 157,333
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 80.27 79.35 67.29 60.43 59.37 56.62 50.52 36.27%
EPS 18.62 17.86 4.61 3.24 2.59 1.69 1.36 475.05%
DPS 7.01 13.86 5.93 7.77 6.93 13.56 16.07 -42.56%
NAPS 1.6221 1.5547 1.5323 1.4866 1.4953 1.4631 1.4371 8.43%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.36 1.70 1.33 1.29 1.36 1.61 1.69 -
P/RPS 2.94 2.12 1.95 2.07 2.27 2.76 3.16 -4.70%
P/EPS 12.69 9.42 28.54 38.70 51.91 92.54 117.57 -77.42%
EY 7.88 10.61 3.50 2.58 1.93 1.08 0.85 343.10%
DY 2.97 8.24 4.51 6.20 5.15 8.70 10.06 -55.76%
P/NAPS 1.46 1.08 0.86 0.84 0.90 1.07 1.11 20.10%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/07/07 17/05/07 15/02/07 21/11/06 17/08/06 22/05/06 09/03/06 -
Price 2.83 2.27 1.57 1.29 1.39 1.47 1.60 -
P/RPS 3.53 2.83 2.31 2.07 2.32 2.52 2.99 11.73%
P/EPS 15.22 12.58 33.69 38.70 53.05 84.49 111.31 -73.55%
EY 6.57 7.95 2.97 2.58 1.88 1.18 0.90 277.68%
DY 2.47 6.17 3.82 6.20 5.04 9.52 10.63 -62.30%
P/NAPS 1.75 1.45 1.01 0.84 0.92 0.97 1.05 40.70%

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