[EPIC] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock

[EPIC] EASTERN PACIFIC IND. CORP

Announcement Date

19-Feb-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Dec-2007 [#4]

Profit Trend

QoQ- -3.23%

YoY- 299.18%

Quarter Report

IFR 4Q 2007 12 final.pdf

Latest QR

Upcoming QR

EPIC's Result

EPIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Annualized Quarter Result
Revenue	239,720	238,216	229,776	175,741	142,698	133,902	132,368	48.41%
YoY %	0.63%	3.67%	30.75%	23.16%	6.57%	1.16%	-	-
Horiz. %	181.10%	179.96%	173.59%	132.77%	107.80%	101.16%	100.00%	-
PBT	55,950	54,008	52,464	47,627	48,878	48,390	47,160	12.03%
YoY %	3.60%	2.94%	10.16%	-2.56%	1.01%	2.61%	-	-
Horiz. %	118.64%	114.52%	111.25%	100.99%	103.64%	102.61%	100.00%	-
Tax	-16,317	-18,224	-18,272	-12,659	-14,497	-14,694	-14,688	7.24%
YoY %	10.46%	0.26%	-44.34%	12.68%	1.34%	-0.04%	-	-
Horiz. %	111.09%	124.07%	124.40%	86.19%	98.70%	100.04%	100.00%	-
NP	39,633	35,784	34,192	34,968	34,381	33,696	32,472	14.16%
YoY %	10.76%	4.66%	-2.22%	1.71%	2.03%	3.77%	-	-
Horiz. %	122.05%	110.20%	105.30%	107.69%	105.88%	103.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	34,833	30,420	28,208	30,673	31,696	31,068	29,800	10.93%
YoY %	14.51%	7.84%	-8.04%	-3.23%	2.02%	4.26%	-	-
Horiz. %	116.89%	102.08%	94.66%	102.93%	106.36%	104.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.16%	33.74%	34.83%	26.58%	29.66%	30.37%	31.15%	-
YoY %	-13.57%	-3.13%	31.04%	-10.38%	-2.34%	-2.50%	-	-
Horiz. %	93.61%	108.31%	111.81%	85.33%	95.22%	97.50%	100.00%	-
Total Cost	200,086	202,432	195,584	140,773	108,317	100,206	99,896	58.69%
YoY %	-1.16%	3.50%	38.94%	29.96%	8.09%	0.31%	-	-
Horiz. %	200.29%	202.64%	195.79%	140.92%	108.43%	100.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	316,205	309,614	304,402	291,568	274,549	270,592	259,345	14.08%
YoY %	2.13%	1.71%	4.40%	6.20%	1.46%	4.34%	-	-
Horiz. %	121.92%	119.38%	117.37%	112.42%	105.86%	104.34%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	16,909	11,843	23,675	11,729	15,624	11,692	23,126	-18.79%
YoY %	42.78%	-49.98%	101.85%	-24.93%	33.63%	-49.44%	-	-
Horiz. %	73.12%	51.21%	102.37%	50.72%	67.56%	50.56%	100.00%	-
Div Payout %	48.54%	38.93%	83.93%	38.24%	49.30%	37.63%	77.61%	-
YoY %	24.69%	-53.62%	119.48%	-22.43%	31.01%	-51.51%	-	-
Horiz. %	62.54%	50.16%	108.14%	49.27%	63.52%	48.49%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	316,205	309,614	304,402	291,568	274,549	270,592	259,345	14.08%
YoY %	2.13%	1.71%	4.40%	6.20%	1.46%	4.34%	-	-
Horiz. %	121.92%	119.38%	117.37%	112.42%	105.86%	104.34%	100.00%	-
NOSH	169,093	169,187	169,112	167,568	167,408	167,032	165,188	1.56%
YoY %	-0.06%	0.04%	0.92%	0.10%	0.23%	1.12%	-	-
Horiz. %	102.36%	102.42%	102.38%	101.44%	101.34%	101.12%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	16.53%	15.02%	14.88%	19.90%	24.09%	25.16%	24.53%	-
YoY %	10.05%	0.94%	-25.23%	-17.39%	-4.25%	2.57%	-	-
Horiz. %	67.39%	61.23%	60.66%	81.13%	98.21%	102.57%	100.00%	-
ROE	11.02%	9.83%	9.27%	10.52%	11.54%	11.48%	11.49%	-
YoY %	12.11%	6.04%	-11.88%	-8.84%	0.52%	-0.09%	-	-
Horiz. %	95.91%	85.55%	80.68%	91.56%	100.44%	99.91%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	141.77	140.80	135.87	104.88	85.24	80.17	80.13	46.13%
YoY %	0.69%	3.63%	29.55%	23.04%	6.32%	0.05%	-	-
Horiz. %	176.92%	175.71%	169.56%	130.89%	106.38%	100.05%	100.00%	-
EPS	20.60	17.98	16.68	18.32	18.93	18.60	18.04	9.22%
YoY %	14.57%	7.79%	-8.95%	-3.22%	1.77%	3.10%	-	-
Horiz. %	114.19%	99.67%	92.46%	101.55%	104.93%	103.10%	100.00%	-
DPS	10.00	7.00	14.00	7.00	9.33	7.00	14.00	-20.04%
YoY %	42.86%	-50.00%	100.00%	-24.97%	33.29%	-50.00%	-	-
Horiz. %	71.43%	50.00%	100.00%	50.00%	66.64%	50.00%	100.00%	-
NAPS	1.87	1.83	1.80	1.74	1.64	1.62	1.57	12.32%
YoY %	2.19%	1.67%	3.45%	6.10%	1.23%	3.18%	-	-
Horiz. %	119.11%	116.56%	114.65%	110.83%	104.46%	103.18%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 169,525
RPS	143.71	142.80	137.74	105.35	85.54	80.27	79.35	48.41%
YoY %	0.64%	3.67%	30.75%	23.16%	6.57%	1.16%	-	-
Horiz. %	181.11%	179.96%	173.59%	132.77%	107.80%	101.16%	100.00%	-
EPS	20.88	18.24	16.91	18.39	19.00	18.62	17.86	10.94%
YoY %	14.47%	7.87%	-8.05%	-3.21%	2.04%	4.26%	-	-
Horiz. %	116.91%	102.13%	94.68%	102.97%	106.38%	104.26%	100.00%	-
DPS	10.14	7.10	14.19	7.03	9.37	7.01	13.86	-18.76%
YoY %	42.82%	-49.96%	101.85%	-24.97%	33.67%	-49.42%	-	-
Horiz. %	73.16%	51.23%	102.38%	50.72%	67.60%	50.58%	100.00%	-
NAPS	1.8956	1.856	1.8248	1.7479	1.6458	1.6221	1.5547	14.08%
YoY %	2.13%	1.71%	4.40%	6.20%	1.46%	4.34%	-	-
Horiz. %	121.93%	119.38%	117.37%	112.43%	105.86%	104.34%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	1.12	1.78	1.85	2.62	2.58	2.36	1.70	-
P/RPS	0.79	1.26	1.36	2.50	3.03	2.94	2.12	-48.12%
YoY %	-37.30%	-7.35%	-45.60%	-17.49%	3.06%	38.68%	-	-
Horiz. %	37.26%	59.43%	64.15%	117.92%	142.92%	138.68%	100.00%	-
P/EPS	5.44	9.90	11.09	14.31	13.63	12.69	9.42	-30.58%
YoY %	-45.05%	-10.73%	-22.50%	4.99%	7.41%	34.71%	-	-
Horiz. %	57.75%	105.10%	117.73%	151.91%	144.69%	134.71%	100.00%	-
EY	18.39	10.10	9.02	6.99	7.34	7.88	10.61	44.14%
YoY %	82.08%	11.97%	29.04%	-4.77%	-6.85%	-25.73%	-	-
Horiz. %	173.33%	95.19%	85.01%	65.88%	69.18%	74.27%	100.00%	-
DY	8.93	3.93	7.57	2.67	3.62	2.97	8.24	5.49%
YoY %	127.23%	-48.08%	183.52%	-26.24%	21.89%	-63.96%	-	-
Horiz. %	108.37%	47.69%	91.87%	32.40%	43.93%	36.04%	100.00%	-
P/NAPS	0.60	0.97	1.03	1.51	1.57	1.46	1.08	-32.34%
YoY %	-38.14%	-5.83%	-31.79%	-3.82%	7.53%	35.19%	-	-
Horiz. %	55.56%	89.81%	95.37%	139.81%	145.37%	135.19%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	10/11/08	24/07/08	12/05/08	19/02/08	20/11/07	23/07/07	17/05/07	-
Price	1.04	1.62	2.13	2.10	2.50	2.83	2.27	-
P/RPS	0.73	1.15	1.57	2.00	2.93	3.53	2.83	-59.37%
YoY %	-36.52%	-26.75%	-21.50%	-31.74%	-17.00%	24.73%	-	-
Horiz. %	25.80%	40.64%	55.48%	70.67%	103.53%	124.73%	100.00%	-
P/EPS	5.05	9.01	12.77	11.47	13.20	15.22	12.58	-45.49%
YoY %	-43.95%	-29.44%	11.33%	-13.11%	-13.27%	20.99%	-	-
Horiz. %	40.14%	71.62%	101.51%	91.18%	104.93%	120.99%	100.00%	-
EY	19.81	11.10	7.83	8.72	7.57	6.57	7.95	83.49%
YoY %	78.47%	41.76%	-10.21%	15.19%	15.22%	-17.36%	-	-
Horiz. %	249.18%	139.62%	98.49%	109.69%	95.22%	82.64%	100.00%	-
DY	9.62	4.32	6.57	3.33	3.73	2.47	6.17	34.35%
YoY %	122.69%	-34.25%	97.30%	-10.72%	51.01%	-59.97%	-	-
Horiz. %	155.92%	70.02%	106.48%	53.97%	60.45%	40.03%	100.00%	-
P/NAPS	0.56	0.89	1.18	1.21	1.52	1.75	1.45	-46.87%
YoY %	-37.08%	-24.58%	-2.48%	-20.39%	-13.14%	20.69%	-	-
Horiz. %	38.62%	61.38%	81.38%	83.45%	104.83%	120.69%	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