[EPIC] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 2.02%
YoY- 486.67%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 238,216 229,776 175,741 142,698 133,902 132,368 112,257 65.21%
PBT 54,008 52,464 47,627 48,878 48,390 47,160 18,480 104.54%
Tax -18,224 -18,272 -12,659 -14,497 -14,694 -14,688 -9,831 50.95%
NP 35,784 34,192 34,968 34,381 33,696 32,472 8,649 157.94%
-
NP to SH 30,420 28,208 30,673 31,696 31,068 29,800 7,684 150.46%
-
Tax Rate 33.74% 34.83% 26.58% 29.66% 30.37% 31.15% 53.20% -
Total Cost 202,432 195,584 140,773 108,317 100,206 99,896 103,608 56.35%
-
Net Worth 309,614 304,402 291,568 274,549 270,592 259,345 255,604 13.64%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 11,843 23,675 11,729 15,624 11,692 23,126 9,894 12.74%
Div Payout % 38.93% 83.93% 38.24% 49.30% 37.63% 77.61% 128.77% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 309,614 304,402 291,568 274,549 270,592 259,345 255,604 13.64%
NOSH 169,187 169,112 167,568 167,408 167,032 165,188 164,906 1.72%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 15.02% 14.88% 19.90% 24.09% 25.16% 24.53% 7.70% -
ROE 9.83% 9.27% 10.52% 11.54% 11.48% 11.49% 3.01% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 140.80 135.87 104.88 85.24 80.17 80.13 68.07 62.41%
EPS 17.98 16.68 18.32 18.93 18.60 18.04 4.70 144.80%
DPS 7.00 14.00 7.00 9.33 7.00 14.00 6.00 10.83%
NAPS 1.83 1.80 1.74 1.64 1.62 1.57 1.55 11.71%
Adjusted Per Share Value based on latest NOSH - 165,960
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 142.80 137.74 105.35 85.54 80.27 79.35 67.29 65.21%
EPS 18.24 16.91 18.39 19.00 18.62 17.86 4.61 150.36%
DPS 7.10 14.19 7.03 9.37 7.01 13.86 5.93 12.76%
NAPS 1.856 1.8248 1.7479 1.6458 1.6221 1.5547 1.5323 13.64%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.78 1.85 2.62 2.58 2.36 1.70 1.33 -
P/RPS 1.26 1.36 2.50 3.03 2.94 2.12 1.95 -25.27%
P/EPS 9.90 11.09 14.31 13.63 12.69 9.42 28.54 -50.66%
EY 10.10 9.02 6.99 7.34 7.88 10.61 3.50 102.82%
DY 3.93 7.57 2.67 3.62 2.97 8.24 4.51 -8.77%
P/NAPS 0.97 1.03 1.51 1.57 1.46 1.08 0.86 8.36%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 24/07/08 12/05/08 19/02/08 20/11/07 23/07/07 17/05/07 15/02/07 -
Price 1.62 2.13 2.10 2.50 2.83 2.27 1.57 -
P/RPS 1.15 1.57 2.00 2.93 3.53 2.83 2.31 -37.21%
P/EPS 9.01 12.77 11.47 13.20 15.22 12.58 33.69 -58.52%
EY 11.10 7.83 8.72 7.57 6.57 7.95 2.97 141.02%
DY 4.32 6.57 3.33 3.73 2.47 6.17 3.82 8.55%
P/NAPS 0.89 1.18 1.21 1.52 1.75 1.45 1.01 -8.09%

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