[EPIC] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock

[EPIC] EASTERN PACIFIC IND. CORP

Announcement Date

09-Mar-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

31-Dec-2005 [#4]

Profit Trend

QoQ- -90.4%

YoY- -90.3%

Quarter Report

EPIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Annualized Quarter Result
Revenue	100,810	99,042	94,452	84,277	83,441	82,930	74,812	21.97%
YoY %	1.79%	4.86%	12.07%	1.00%	0.62%	10.85%	-	-
Horiz. %	134.75%	132.39%	126.25%	112.65%	111.53%	110.85%	100.00%	-
PBT	15,881	13,956	13,380	12,981	31,828	29,270	32,748	-38.24%
YoY %	13.79%	4.30%	3.07%	-59.22%	8.74%	-10.62%	-	-
Horiz. %	48.49%	42.62%	40.86%	39.64%	97.19%	89.38%	100.00%	-
Tax	-10,929	-10,196	-10,600	-10,481	-8,032	-8,126	-6,028	48.63%
YoY %	-7.19%	3.81%	-1.14%	-30.49%	1.16%	-34.80%	-	-
Horiz. %	181.30%	169.14%	175.85%	173.87%	133.24%	134.80%	100.00%	-
NP	4,952	3,760	2,780	2,500	23,796	21,144	26,720	-67.46%
YoY %	31.70%	35.25%	11.20%	-89.49%	12.54%	-20.87%	-	-
Horiz. %	18.53%	14.07%	10.40%	9.36%	89.06%	79.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,402	4,328	2,812	2,267	23,609	20,994	26,720	-65.51%
YoY %	24.82%	53.91%	24.04%	-90.40%	12.46%	-21.43%	-	-
Horiz. %	20.22%	16.20%	10.52%	8.48%	88.36%	78.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	68.82%	73.06%	79.22%	80.74%	25.24%	27.76%	18.41%	-
YoY %	-5.80%	-7.78%	-1.88%	219.89%	-9.08%	50.79%	-	-
Horiz. %	373.82%	396.85%	430.31%	438.57%	137.10%	150.79%	100.00%	-
Total Cost	95,858	95,282	91,672	81,777	59,645	61,786	48,092	58.31%
YoY %	0.60%	3.94%	12.10%	37.11%	-3.47%	28.47%	-	-
Horiz. %	199.32%	198.12%	190.62%	170.04%	124.02%	128.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	247,982	249,438	244,058	239,725	254,128	260,378	272,575	-6.10%
YoY %	-0.58%	2.20%	1.81%	-5.67%	-2.40%	-4.47%	-	-
Horiz. %	90.98%	91.51%	89.54%	87.95%	93.23%	95.53%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Dividend
Div	12,966	11,563	22,627	26,811	37,162	32,751	22,850	-31.43%
YoY %	12.13%	-48.90%	-15.61%	-27.85%	13.47%	43.33%	-	-
Horiz. %	56.74%	50.60%	99.02%	117.33%	162.63%	143.33%	100.00%	-
Div Payout %	240.00%	267.18%	804.69%	1,182.68%	157.41%	156.01%	85.52%	-
YoY %	-10.17%	-66.80%	-31.96%	651.34%	0.90%	82.43%	-	-
Horiz. %	280.64%	312.42%	940.94%	1,382.93%	184.06%	182.43%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Equity
Net Worth	247,982	249,438	244,058	239,725	254,128	260,378	272,575	-6.10%
YoY %	-0.58%	2.20%	1.81%	-5.67%	-2.40%	-4.47%	-	-
Horiz. %	90.98%	91.51%	89.54%	87.95%	93.23%	95.53%	100.00%	-
NOSH	162,079	165,190	161,627	157,714	163,953	163,759	163,218	-0.46%
YoY %	-1.88%	2.20%	2.48%	-3.81%	0.12%	0.33%	-	-
Horiz. %	99.30%	101.21%	99.03%	96.63%	100.45%	100.33%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Ratio Analysis
NP Margin	4.91%	3.80%	2.94%	2.97%	28.52%	25.50%	35.72%	-
YoY %	29.21%	29.25%	-1.01%	-89.59%	11.84%	-28.61%	-	-
Horiz. %	13.75%	10.64%	8.23%	8.31%	79.84%	71.39%	100.00%	-
ROE	2.18%	1.74%	1.15%	0.95%	9.29%	8.06%	9.80%	-
YoY %	25.29%	51.30%	21.05%	-89.77%	15.26%	-17.76%	-	-
Horiz. %	22.24%	17.76%	11.73%	9.69%	94.80%	82.24%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Per Share
RPS	62.20	59.96	58.44	53.44	50.89	50.64	45.84	22.54%
YoY %	3.74%	2.60%	9.36%	5.01%	0.49%	10.47%	-	-
Horiz. %	135.69%	130.80%	127.49%	116.58%	111.02%	110.47%	100.00%	-
EPS	3.33	2.62	1.72	1.38	14.40	12.82	16.28	-65.25%
YoY %	27.10%	52.33%	24.64%	-90.42%	12.32%	-21.25%	-	-
Horiz. %	20.45%	16.09%	10.57%	8.48%	88.45%	78.75%	100.00%	-
DPS	8.00	7.00	14.00	17.00	22.67	20.00	14.00	-31.11%
YoY %	14.29%	-50.00%	-17.65%	-25.01%	13.35%	42.86%	-	-
Horiz. %	57.14%	50.00%	100.00%	121.43%	161.93%	142.86%	100.00%	-
NAPS	1.53	1.51	1.51	1.52	1.55	1.59	1.67	-5.66%
YoY %	1.32%	0.00%	-0.66%	-1.94%	-2.52%	-4.79%	-	-
Horiz. %	91.62%	90.42%	90.42%	91.02%	92.81%	95.21%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 164,882
RPS	60.43	59.37	56.62	50.52	50.02	49.71	44.85	21.96%
YoY %	1.79%	4.86%	12.07%	1.00%	0.62%	10.84%	-	-
Horiz. %	134.74%	132.37%	126.24%	112.64%	111.53%	110.84%	100.00%	-
EPS	3.24	2.59	1.69	1.36	14.15	12.59	16.02	-65.51%
YoY %	25.10%	53.25%	24.26%	-90.39%	12.39%	-21.41%	-	-
Horiz. %	20.22%	16.17%	10.55%	8.49%	88.33%	78.59%	100.00%	-
DPS	7.77	6.93	13.56	16.07	22.28	19.63	13.70	-31.45%
YoY %	12.12%	-48.89%	-15.62%	-27.87%	13.50%	43.28%	-	-
Horiz. %	56.72%	50.58%	98.98%	117.30%	162.63%	143.28%	100.00%	-
NAPS	1.4866	1.4953	1.4631	1.4371	1.5234	1.5609	1.634	-6.10%
YoY %	-0.58%	2.20%	1.81%	-5.66%	-2.40%	-4.47%	-	-
Horiz. %	90.98%	91.51%	89.54%	87.95%	93.23%	95.53%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	-
Price	1.29	1.36	1.61	1.69	1.75	1.76	1.65	-
P/RPS	2.07	2.27	2.76	3.16	3.44	3.48	3.60	-30.82%
YoY %	-8.81%	-17.75%	-12.66%	-8.14%	-1.15%	-3.33%	-	-
Horiz. %	57.50%	63.06%	76.67%	87.78%	95.56%	96.67%	100.00%	-
P/EPS	38.70	51.91	92.54	117.57	12.15	13.73	10.08	144.98%
YoY %	-25.45%	-43.91%	-21.29%	867.65%	-11.51%	36.21%	-	-
Horiz. %	383.93%	514.98%	918.06%	1,166.37%	120.54%	136.21%	100.00%	-
EY	2.58	1.93	1.08	0.85	8.23	7.28	9.92	-59.22%
YoY %	33.68%	78.70%	27.06%	-89.67%	13.05%	-26.61%	-	-
Horiz. %	26.01%	19.46%	10.89%	8.57%	82.96%	73.39%	100.00%	-
DY	6.20	5.15	8.70	10.06	12.95	11.36	8.48	-18.82%
YoY %	20.39%	-40.80%	-13.52%	-22.32%	14.00%	33.96%	-	-
Horiz. %	73.11%	60.73%	102.59%	118.63%	152.71%	133.96%	100.00%	-
P/NAPS	0.84	0.90	1.07	1.11	1.13	1.11	0.99	-10.36%
YoY %	-6.67%	-15.89%	-3.60%	-1.77%	1.80%	12.12%	-	-
Horiz. %	84.85%	90.91%	108.08%	112.12%	114.14%	112.12%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	21/11/06	17/08/06	22/05/06	09/03/06	17/11/05	30/08/05	26/05/05	-
Price	1.29	1.39	1.47	1.60	1.64	1.78	1.75	-
P/RPS	2.07	2.32	2.52	2.99	3.22	3.51	3.82	-33.50%
YoY %	-10.78%	-7.94%	-15.72%	-7.14%	-8.26%	-8.12%	-	-
Horiz. %	54.19%	60.73%	65.97%	78.27%	84.29%	91.88%	100.00%	-
P/EPS	38.70	53.05	84.49	111.31	11.39	13.88	10.69	135.58%
YoY %	-27.05%	-37.21%	-24.09%	877.26%	-17.94%	29.84%	-	-
Horiz. %	362.02%	496.26%	790.36%	1,041.25%	106.55%	129.84%	100.00%	-
EY	2.58	1.88	1.18	0.90	8.78	7.20	9.35	-57.58%
YoY %	37.23%	59.32%	31.11%	-89.75%	21.94%	-22.99%	-	-
Horiz. %	27.59%	20.11%	12.62%	9.63%	93.90%	77.01%	100.00%	-
DY	6.20	5.04	9.52	10.63	13.82	11.24	8.00	-15.61%
YoY %	23.02%	-47.06%	-10.44%	-23.08%	22.95%	40.50%	-	-
Horiz. %	77.50%	63.00%	119.00%	132.88%	172.75%	140.50%	100.00%	-
P/NAPS	0.84	0.92	0.97	1.05	1.06	1.12	1.05	-13.81%
YoY %	-8.70%	-5.15%	-7.62%	-0.94%	-5.36%	6.67%	-	-
Horiz. %	80.00%	87.62%	92.38%	100.00%	100.95%	106.67%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos