[EPIC] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock

[EPIC] EASTERN PACIFIC IND. CORP

Announcement Date

26-May-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

31-Mar-2005 [#1]

Profit Trend

QoQ- 14.29%

YoY- 10.71%

Quarter Report

EPIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Annualized Quarter Result
Revenue	84,277	83,441	82,930	74,812	80,106	73,772	74,150	8.88%
YoY %	1.00%	0.62%	10.85%	-6.61%	8.59%	-0.51%	-	-
Horiz. %	113.66%	112.53%	111.84%	100.89%	108.03%	99.49%	100.00%	-
PBT	12,981	31,828	29,270	32,748	31,256	31,732	31,044	-43.99%
YoY %	-59.22%	8.74%	-10.62%	4.77%	-1.50%	2.22%	-	-
Horiz. %	41.81%	102.53%	94.29%	105.49%	100.68%	102.22%	100.00%	-
Tax	-10,481	-8,032	-8,126	-6,028	-7,876	-7,906	-8,880	11.65%
YoY %	-30.49%	1.16%	-34.80%	23.46%	0.38%	10.97%	-	-
Horiz. %	118.03%	90.45%	91.51%	67.88%	88.69%	89.03%	100.00%	-
NP	2,500	23,796	21,144	26,720	23,380	23,825	22,164	-76.56%
YoY %	-89.49%	12.54%	-20.87%	14.29%	-1.87%	7.49%	-	-
Horiz. %	11.28%	107.36%	95.40%	120.56%	105.49%	107.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,267	23,609	20,994	26,720	23,380	23,825	22,164	-78.03%
YoY %	-90.40%	12.46%	-21.43%	14.29%	-1.87%	7.49%	-	-
Horiz. %	10.23%	106.52%	94.72%	120.56%	105.49%	107.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	80.74%	25.24%	27.76%	18.41%	25.20%	24.91%	28.60%	-
YoY %	219.89%	-9.08%	50.79%	-26.94%	1.16%	-12.90%	-	-
Horiz. %	282.31%	88.25%	97.06%	64.37%	88.11%	87.10%	100.00%	-
Total Cost	81,777	59,645	61,786	48,092	56,726	49,946	51,986	35.14%
YoY %	37.11%	-3.47%	28.47%	-15.22%	13.57%	-3.92%	-	-
Horiz. %	157.31%	114.73%	118.85%	92.51%	109.12%	96.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	239,725	254,128	260,378	272,575	269,779	267,230	260,515	-5.37%
YoY %	-5.67%	-2.40%	-4.47%	1.04%	0.95%	2.58%	-	-
Horiz. %	92.02%	97.55%	99.95%	104.63%	103.56%	102.58%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Dividend
Div	26,811	37,162	32,751	22,850	11,308	7,512	-	-
YoY %	-27.85%	13.47%	43.33%	102.07%	50.53%	0.00%	-	-
Horiz. %	356.91%	494.70%	435.98%	304.18%	150.53%	100.00%	-	-
Div Payout %	1,182.68%	157.41%	156.01%	85.52%	48.37%	31.53%	-	-
YoY %	651.34%	0.90%	82.43%	76.80%	53.41%	0.00%	-	-
Horiz. %	3,750.97%	499.24%	494.80%	271.23%	153.41%	100.00%	-	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Equity
Net Worth	239,725	254,128	260,378	272,575	269,779	267,230	260,515	-5.37%
YoY %	-5.67%	-2.40%	-4.47%	1.04%	0.95%	2.58%	-	-
Horiz. %	92.02%	97.55%	99.95%	104.63%	103.56%	102.58%	100.00%	-
NOSH	157,714	163,953	163,759	163,218	161,544	160,981	80,655	56.18%
YoY %	-3.81%	0.12%	0.33%	1.04%	0.35%	99.59%	-	-
Horiz. %	195.54%	203.28%	203.04%	202.37%	200.29%	199.59%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Ratio Analysis
NP Margin	2.97%	28.52%	25.50%	35.72%	29.19%	32.30%	29.89%	-
YoY %	-89.59%	11.84%	-28.61%	22.37%	-9.63%	8.06%	-	-
Horiz. %	9.94%	95.42%	85.31%	119.50%	97.66%	108.06%	100.00%	-
ROE	0.95%	9.29%	8.06%	9.80%	8.67%	8.92%	8.51%	-
YoY %	-89.77%	15.26%	-17.76%	13.03%	-2.80%	4.82%	-	-
Horiz. %	11.16%	109.17%	94.71%	115.16%	101.88%	104.82%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Per Share
RPS	53.44	50.89	50.64	45.84	49.59	45.83	91.93	-30.27%
YoY %	5.01%	0.49%	10.47%	-7.56%	8.20%	-50.15%	-	-
Horiz. %	58.13%	55.36%	55.09%	49.86%	53.94%	49.85%	100.00%	-
EPS	1.38	14.40	12.82	16.28	14.50	14.80	27.48	-86.31%
YoY %	-90.42%	12.32%	-21.25%	12.28%	-2.03%	-46.14%	-	-
Horiz. %	5.02%	52.40%	46.65%	59.24%	52.77%	53.86%	100.00%	-
DPS	17.00	22.67	20.00	14.00	7.00	4.67	0.00	-
YoY %	-25.01%	13.35%	42.86%	100.00%	49.89%	0.00%	-	-
Horiz. %	364.03%	485.44%	428.27%	299.79%	149.89%	100.00%	-	-
NAPS	1.52	1.55	1.59	1.67	1.67	1.66	3.23	-39.41%
YoY %	-1.94%	-2.52%	-4.79%	0.00%	0.60%	-48.61%	-	-
Horiz. %	47.06%	47.99%	49.23%	51.70%	51.70%	51.39%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 163,218
RPS	50.52	50.02	49.71	44.85	48.02	44.22	44.45	8.88%
YoY %	1.00%	0.62%	10.84%	-6.60%	8.59%	-0.52%	-	-
Horiz. %	113.66%	112.53%	111.83%	100.90%	108.03%	99.48%	100.00%	-
EPS	1.36	14.15	12.59	16.02	14.02	14.28	13.29	-78.03%
YoY %	-90.39%	12.39%	-21.41%	14.27%	-1.82%	7.45%	-	-
Horiz. %	10.23%	106.47%	94.73%	120.54%	105.49%	107.45%	100.00%	-
DPS	16.07	22.28	19.63	13.70	6.78	4.50	0.00	-
YoY %	-27.87%	13.50%	43.28%	102.06%	50.67%	0.00%	-	-
Horiz. %	357.11%	495.11%	436.22%	304.44%	150.67%	100.00%	-	-
NAPS	1.4371	1.5234	1.5609	1.634	1.6173	1.602	1.5617	-5.37%
YoY %	-5.66%	-2.40%	-4.47%	1.03%	0.96%	2.58%	-	-
Horiz. %	92.02%	97.55%	99.95%	104.63%	103.56%	102.58%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	-
Price	1.69	1.75	1.76	1.65	1.75	1.73	3.30	-
P/RPS	3.16	3.44	3.48	3.60	3.53	3.78	3.59	-8.13%
YoY %	-8.14%	-1.15%	-3.33%	1.98%	-6.61%	5.29%	-	-
Horiz. %	88.02%	95.82%	96.94%	100.28%	98.33%	105.29%	100.00%	-
P/EPS	117.57	12.15	13.73	10.08	12.09	11.69	12.01	355.71%
YoY %	867.65%	-11.51%	36.21%	-16.63%	3.42%	-2.66%	-	-
Horiz. %	978.93%	101.17%	114.32%	83.93%	100.67%	97.34%	100.00%	-
EY	0.85	8.23	7.28	9.92	8.27	8.55	8.33	-78.07%
YoY %	-89.67%	13.05%	-26.61%	19.95%	-3.27%	2.64%	-	-
Horiz. %	10.20%	98.80%	87.39%	119.09%	99.28%	102.64%	100.00%	-
DY	10.06	12.95	11.36	8.48	4.00	2.70	0.00	-
YoY %	-22.32%	14.00%	33.96%	112.00%	48.15%	0.00%	-	-
Horiz. %	372.59%	479.63%	420.74%	314.07%	148.15%	100.00%	-	-
P/NAPS	1.11	1.13	1.11	0.99	1.05	1.04	1.02	5.78%
YoY %	-1.77%	1.80%	12.12%	-5.71%	0.96%	1.96%	-	-
Horiz. %	108.82%	110.78%	108.82%	97.06%	102.94%	101.96%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	09/03/06	17/11/05	30/08/05	26/05/05	17/02/05	25/11/04	17/08/04	-
Price	1.60	1.64	1.78	1.75	1.71	1.73	1.46	-
P/RPS	2.99	3.22	3.51	3.82	3.45	3.78	1.59	52.17%
YoY %	-7.14%	-8.26%	-8.12%	10.72%	-8.73%	137.74%	-	-
Horiz. %	188.05%	202.52%	220.75%	240.25%	216.98%	237.74%	100.00%	-
P/EPS	111.31	11.39	13.88	10.69	11.82	11.69	5.31	656.05%
YoY %	877.26%	-17.94%	29.84%	-9.56%	1.11%	120.15%	-	-
Horiz. %	2,096.23%	214.50%	261.39%	201.32%	222.60%	220.15%	100.00%	-
EY	0.90	8.78	7.20	9.35	8.46	8.55	18.82	-86.75%
YoY %	-89.75%	21.94%	-22.99%	10.52%	-1.05%	-54.57%	-	-
Horiz. %	4.78%	46.65%	38.26%	49.68%	44.95%	45.43%	100.00%	-
DY	10.63	13.82	11.24	8.00	4.09	2.70	0.00	-
YoY %	-23.08%	22.95%	40.50%	95.60%	51.48%	0.00%	-	-
Horiz. %	393.70%	511.85%	416.30%	296.30%	151.48%	100.00%	-	-
P/NAPS	1.05	1.06	1.12	1.05	1.02	1.04	0.45	75.64%
YoY %	-0.94%	-5.36%	6.67%	2.94%	-1.92%	131.11%	-	-
Horiz. %	233.33%	235.56%	248.89%	233.33%	226.67%	231.11%	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