[EPIC] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock

[EPIC] EASTERN PACIFIC IND. CORP

Announcement Date

15-Feb-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Dec-2006 [#4]

Profit Trend

QoQ- 42.23%

YoY- 238.95%

Quarter Report

IFR 4Q 2006-final.doc

Latest QR

Upcoming QR

EPIC's Result

EPIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Annualized Quarter Result
Revenue	142,698	133,902	132,368	112,257	100,810	99,042	94,452	31.63%
YoY %	6.57%	1.16%	17.92%	11.36%	1.79%	4.86%	-	-
Horiz. %	151.08%	141.77%	140.14%	118.85%	106.73%	104.86%	100.00%	-
PBT	48,878	48,390	47,160	18,480	15,881	13,956	13,380	137.00%
YoY %	1.01%	2.61%	155.19%	16.37%	13.79%	4.30%	-	-
Horiz. %	365.31%	361.66%	352.47%	138.12%	118.69%	104.30%	100.00%	-
Tax	-14,497	-14,694	-14,688	-9,831	-10,929	-10,196	-10,600	23.18%
YoY %	1.34%	-0.04%	-49.40%	10.05%	-7.19%	3.81%	-	-
Horiz. %	136.76%	138.62%	138.57%	92.75%	103.10%	96.19%	100.00%	-
NP	34,381	33,696	32,472	8,649	4,952	3,760	2,780	433.97%
YoY %	2.03%	3.77%	275.44%	74.66%	31.70%	35.25%	-	-
Horiz. %	1,236.73%	1,212.09%	1,168.06%	311.12%	178.13%	135.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,696	31,068	29,800	7,684	5,402	4,328	2,812	401.97%
YoY %	2.02%	4.26%	287.82%	42.24%	24.82%	53.91%	-	-
Horiz. %	1,127.17%	1,104.84%	1,059.74%	273.26%	192.11%	153.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.66%	30.37%	31.15%	53.20%	68.82%	73.06%	79.22%	-
YoY %	-2.34%	-2.50%	-41.45%	-22.70%	-5.80%	-7.78%	-	-
Horiz. %	37.44%	38.34%	39.32%	67.15%	86.87%	92.22%	100.00%	-
Total Cost	108,317	100,206	99,896	103,608	95,858	95,282	91,672	11.75%
YoY %	8.09%	0.31%	-3.58%	8.08%	0.60%	3.94%	-	-
Horiz. %	118.16%	109.31%	108.97%	113.02%	104.57%	103.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	274,549	270,592	259,345	255,604	247,982	249,438	244,058	8.15%
YoY %	1.46%	4.34%	1.46%	3.07%	-0.58%	2.20%	-	-
Horiz. %	112.49%	110.87%	106.26%	104.73%	101.61%	102.20%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	15,624	11,692	23,126	9,894	12,966	11,563	22,627	-21.85%
YoY %	33.63%	-49.44%	133.74%	-23.69%	12.13%	-48.90%	-	-
Horiz. %	69.05%	51.67%	102.21%	43.73%	57.30%	51.10%	100.00%	-
Div Payout %	49.30%	37.63%	77.61%	128.77%	240.00%	267.18%	804.69%	-
YoY %	31.01%	-51.51%	-39.73%	-46.35%	-10.17%	-66.80%	-	-
Horiz. %	6.13%	4.68%	9.64%	16.00%	29.83%	33.20%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	274,549	270,592	259,345	255,604	247,982	249,438	244,058	8.15%
YoY %	1.46%	4.34%	1.46%	3.07%	-0.58%	2.20%	-	-
Horiz. %	112.49%	110.87%	106.26%	104.73%	101.61%	102.20%	100.00%	-
NOSH	167,408	167,032	165,188	164,906	162,079	165,190	161,627	2.36%
YoY %	0.23%	1.12%	0.17%	1.74%	-1.88%	2.20%	-	-
Horiz. %	103.58%	103.34%	102.20%	102.03%	100.28%	102.20%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	24.09%	25.16%	24.53%	7.70%	4.91%	3.80%	2.94%	-
YoY %	-4.25%	2.57%	218.57%	56.82%	29.21%	29.25%	-	-
Horiz. %	819.39%	855.78%	834.35%	261.90%	167.01%	129.25%	100.00%	-
ROE	11.54%	11.48%	11.49%	3.01%	2.18%	1.74%	1.15%	-
YoY %	0.52%	-0.09%	281.73%	38.07%	25.29%	51.30%	-	-
Horiz. %	1,003.48%	998.26%	999.13%	261.74%	189.57%	151.30%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	85.24	80.17	80.13	68.07	62.20	59.96	58.44	28.58%
YoY %	6.32%	0.05%	17.72%	9.44%	3.74%	2.60%	-	-
Horiz. %	145.86%	137.18%	137.11%	116.48%	106.43%	102.60%	100.00%	-
EPS	18.93	18.60	18.04	4.70	3.33	2.62	1.72	394.06%
YoY %	1.77%	3.10%	283.83%	41.14%	27.10%	52.33%	-	-
Horiz. %	1,100.58%	1,081.40%	1,048.84%	273.26%	193.60%	152.33%	100.00%	-
DPS	9.33	7.00	14.00	6.00	8.00	7.00	14.00	-23.68%
YoY %	33.29%	-50.00%	133.33%	-25.00%	14.29%	-50.00%	-	-
Horiz. %	66.64%	50.00%	100.00%	42.86%	57.14%	50.00%	100.00%	-
NAPS	1.64	1.62	1.57	1.55	1.53	1.51	1.51	5.65%
YoY %	1.23%	3.18%	1.29%	1.31%	1.32%	0.00%	-	-
Horiz. %	108.61%	107.28%	103.97%	102.65%	101.32%	100.00%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 165,258
RPS	85.54	80.27	79.35	67.29	60.43	59.37	56.62	31.63%
YoY %	6.57%	1.16%	17.92%	11.35%	1.79%	4.86%	-	-
Horiz. %	151.08%	141.77%	140.14%	118.84%	106.73%	104.86%	100.00%	-
EPS	19.00	18.62	17.86	4.61	3.24	2.59	1.69	401.11%
YoY %	2.04%	4.26%	287.42%	42.28%	25.10%	53.25%	-	-
Horiz. %	1,124.26%	1,101.78%	1,056.80%	272.78%	191.72%	153.25%	100.00%	-
DPS	9.37	7.01	13.86	5.93	7.77	6.93	13.56	-21.82%
YoY %	33.67%	-49.42%	133.73%	-23.68%	12.12%	-48.89%	-	-
Horiz. %	69.10%	51.70%	102.21%	43.73%	57.30%	51.11%	100.00%	-
NAPS	1.6458	1.6221	1.5547	1.5323	1.4866	1.4953	1.4631	8.15%
YoY %	1.46%	4.34%	1.46%	3.07%	-0.58%	2.20%	-	-
Horiz. %	112.49%	110.87%	106.26%	104.73%	101.61%	102.20%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	2.58	2.36	1.70	1.33	1.29	1.36	1.61	-
P/RPS	3.03	2.94	2.12	1.95	2.07	2.27	2.76	6.41%
YoY %	3.06%	38.68%	8.72%	-5.80%	-8.81%	-17.75%	-	-
Horiz. %	109.78%	106.52%	76.81%	70.65%	75.00%	82.25%	100.00%	-
P/EPS	13.63	12.69	9.42	28.54	38.70	51.91	92.54	-72.07%
YoY %	7.41%	34.71%	-66.99%	-26.25%	-25.45%	-43.91%	-	-
Horiz. %	14.73%	13.71%	10.18%	30.84%	41.82%	56.09%	100.00%	-
EY	7.34	7.88	10.61	3.50	2.58	1.93	1.08	258.37%
YoY %	-6.85%	-25.73%	203.14%	35.66%	33.68%	78.70%	-	-
Horiz. %	679.63%	729.63%	982.41%	324.07%	238.89%	178.70%	100.00%	-
DY	3.62	2.97	8.24	4.51	6.20	5.15	8.70	-44.23%
YoY %	21.89%	-63.96%	82.71%	-27.26%	20.39%	-40.80%	-	-
Horiz. %	41.61%	34.14%	94.71%	51.84%	71.26%	59.20%	100.00%	-
P/NAPS	1.57	1.46	1.08	0.86	0.84	0.90	1.07	29.09%
YoY %	7.53%	35.19%	25.58%	2.38%	-6.67%	-15.89%	-	-
Horiz. %	146.73%	136.45%	100.93%	80.37%	78.50%	84.11%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	20/11/07	23/07/07	17/05/07	15/02/07	21/11/06	17/08/06	22/05/06	-
Price	2.50	2.83	2.27	1.57	1.29	1.39	1.47	-
P/RPS	2.93	3.53	2.83	2.31	2.07	2.32	2.52	10.56%
YoY %	-17.00%	24.73%	22.51%	11.59%	-10.78%	-7.94%	-	-
Horiz. %	116.27%	140.08%	112.30%	91.67%	82.14%	92.06%	100.00%	-
P/EPS	13.20	15.22	12.58	33.69	38.70	53.05	84.49	-70.95%
YoY %	-13.27%	20.99%	-62.66%	-12.95%	-27.05%	-37.21%	-	-
Horiz. %	15.62%	18.01%	14.89%	39.87%	45.80%	62.79%	100.00%	-
EY	7.57	6.57	7.95	2.97	2.58	1.88	1.18	244.86%
YoY %	15.22%	-17.36%	167.68%	15.12%	37.23%	59.32%	-	-
Horiz. %	641.53%	556.78%	673.73%	251.69%	218.64%	159.32%	100.00%	-
DY	3.73	2.47	6.17	3.82	6.20	5.04	9.52	-46.42%
YoY %	51.01%	-59.97%	61.52%	-38.39%	23.02%	-47.06%	-	-
Horiz. %	39.18%	25.95%	64.81%	40.13%	65.13%	52.94%	100.00%	-
P/NAPS	1.52	1.75	1.45	1.01	0.84	0.92	0.97	34.87%
YoY %	-13.14%	20.69%	43.56%	20.24%	-8.70%	-5.15%	-	-
Horiz. %	156.70%	180.41%	149.48%	104.12%	86.60%	94.85%	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