[EPIC] QoQ 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- -19.88%
YoY- 92.64%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 60,683 61,664 57,444 69,335 40,073 33,859 33,092 49.65%
PBT 14,958 13,887 13,116 12,212 12,642 12,393 11,790 17.14%
Tax -3,125 -4,543 -4,568 -3,071 -3,526 -3,675 -3,672 -10.16%
NP 11,833 9,344 8,548 9,141 9,116 8,718 8,118 28.46%
-
NP to SH 10,916 8,158 7,052 6,781 8,464 8,077 7,450 28.91%
-
Tax Rate 20.89% 32.71% 34.83% 25.15% 27.89% 29.65% 31.15% -
Total Cost 48,850 52,320 48,896 60,194 30,957 25,141 24,974 56.21%
-
Net Worth 316,479 309,733 304,402 296,668 272,175 270,905 259,345 14.15%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 6,769 - 5,918 - 5,808 - 5,781 11.05%
Div Payout % 62.02% - 83.93% - 68.63% - 77.61% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 316,479 309,733 304,402 296,668 272,175 270,905 259,345 14.15%
NOSH 169,240 169,253 169,112 169,525 165,960 167,225 165,188 1.62%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 19.50% 15.15% 14.88% 13.18% 22.75% 25.75% 24.53% -
ROE 3.45% 2.63% 2.32% 2.29% 3.11% 2.98% 2.87% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 35.86 36.43 33.97 40.90 24.15 20.25 20.03 47.28%
EPS 6.45 4.82 4.17 4.00 5.10 4.83 4.51 26.85%
DPS 4.00 0.00 3.50 0.00 3.50 0.00 3.50 9.28%
NAPS 1.87 1.83 1.80 1.75 1.64 1.62 1.57 12.32%
Adjusted Per Share Value based on latest NOSH - 169,525
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 36.38 36.97 34.44 41.56 24.02 20.30 19.84 49.64%
EPS 6.54 4.89 4.23 4.07 5.07 4.84 4.47 28.78%
DPS 4.06 0.00 3.55 0.00 3.48 0.00 3.47 11.00%
NAPS 1.8972 1.8568 1.8248 1.7784 1.6316 1.624 1.5547 14.15%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
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 3.12 4.89 5.45 6.41 10.68 11.66 8.49 -48.60%
P/EPS 17.36 36.93 44.36 65.50 50.59 48.86 37.69 -40.27%
EY 5.76 2.71 2.25 1.53 1.98 2.05 2.65 67.55%
DY 3.57 0.00 1.89 0.00 1.36 0.00 2.06 44.13%
P/NAPS 0.60 0.97 1.03 1.50 1.57 1.46 1.08 -32.34%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
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 2.90 4.45 6.27 5.13 10.35 13.98 11.33 -59.58%
P/EPS 16.12 33.61 51.08 52.50 49.02 58.59 50.33 -53.09%
EY 6.20 2.98 1.96 1.90 2.04 1.71 1.99 112.87%
DY 3.85 0.00 1.64 0.00 1.40 0.00 1.54 83.89%
P/NAPS 0.56 0.89 1.18 1.20 1.52 1.75 1.45 -46.87%

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