[EPIC] QoQ TTM Result on 30-Jun-2005 [#2]

Stock

[EPIC] EASTERN PACIFIC IND. CORP

Announcement Date

30-Aug-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

30-Jun-2005 [#2]

Profit Trend

QoQ- -4.97%

YoY- 6.5%

Quarter Report

IFR 2 qtr 2005 Final.doc

Latest QR

Upcoming QR

EPIC's Result

EPIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
TTM Result
Revenue	89,188	84,278	87,311	84,448	81,164	80,057	78,282	9.09%
YoY %	5.83%	-3.47%	3.39%	4.05%	1.38%	2.27%	-	-
Horiz. %	113.93%	107.66%	111.53%	107.88%	103.68%	102.27%	100.00%	-
PBT	8,140	12,982	31,372	30,412	31,217	31,302	30,830	-58.87%
YoY %	-37.30%	-58.62%	3.16%	-2.58%	-0.27%	1.53%	-	-
Horiz. %	26.40%	42.11%	101.76%	98.64%	101.26%	101.53%	100.00%	-
Tax	-11,624	-10,481	-7,969	-7,498	-7,145	-7,876	-7,560	33.25%
YoY %	-10.91%	-31.52%	-6.28%	-4.94%	9.28%	-4.18%	-	-
Horiz. %	153.76%	138.64%	105.41%	99.18%	94.51%	104.18%	100.00%	-
NP	-3,484	2,501	23,403	22,914	24,072	23,426	23,270	-
YoY %	-239.30%	-89.31%	2.13%	-4.81%	2.76%	0.67%	-	-
Horiz. %	-14.97%	10.75%	100.57%	98.47%	103.45%	100.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-3,672	2,305	23,300	22,876	24,072	23,426	23,270	-
YoY %	-259.31%	-90.11%	1.85%	-4.97%	2.76%	0.67%	-	-
Horiz. %	-15.78%	9.91%	100.13%	98.31%	103.45%	100.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	142.80%	80.73%	25.40%	24.65%	22.89%	25.16%	24.52%	-
YoY %	76.89%	217.83%	3.04%	7.69%	-9.02%	2.61%	-	-
Horiz. %	582.38%	329.24%	103.59%	100.53%	93.35%	102.61%	100.00%	-
Total Cost	92,672	81,777	63,908	61,534	57,092	56,631	55,012	41.62%
YoY %	13.32%	27.96%	3.86%	7.78%	0.81%	2.94%	-	-
Horiz. %	168.46%	148.65%	116.17%	111.86%	103.78%	102.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	244,058	250,622	254,023	260,760	272,575	272,848	268,248	-6.11%
YoY %	-2.62%	-1.34%	-2.58%	-4.33%	-0.10%	1.71%	-	-
Horiz. %	90.98%	93.43%	94.70%	97.21%	101.61%	101.71%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Dividend
Div	33,563	33,619	33,567	27,831	11,431	11,374	9,690	129.09%
YoY %	-0.17%	0.15%	20.61%	143.47%	0.50%	17.38%	-	-
Horiz. %	346.37%	346.95%	346.41%	287.21%	117.97%	117.38%	100.00%	-
Div Payout %	0.00%	1,458.55%	144.06%	121.66%	47.49%	48.55%	41.65%	-
YoY %	0.00%	912.46%	18.41%	156.18%	-2.18%	16.57%	-	-
Horiz. %	0.00%	3,501.92%	345.88%	292.10%	114.02%	116.57%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Equity
Net Worth	244,058	250,622	254,023	260,760	272,575	272,848	268,248	-6.11%
YoY %	-2.62%	-1.34%	-2.58%	-4.33%	-0.10%	1.71%	-	-
Horiz. %	90.98%	93.43%	94.70%	97.21%	101.61%	101.71%	100.00%	-
NOSH	161,627	164,882	163,886	164,000	163,218	163,382	161,595	0.01%
YoY %	-1.97%	0.61%	-0.07%	0.48%	-0.10%	1.11%	-	-
Horiz. %	100.02%	102.03%	101.42%	101.49%	101.00%	101.11%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Ratio Analysis
NP Margin	-3.91%	2.97%	26.80%	27.13%	29.66%	29.26%	29.73%	-
YoY %	-231.65%	-88.92%	-1.22%	-8.53%	1.37%	-1.58%	-	-
Horiz. %	-13.15%	9.99%	90.14%	91.25%	99.76%	98.42%	100.00%	-
ROE	-1.50%	0.92%	9.17%	8.77%	8.83%	8.59%	8.67%	-
YoY %	-263.04%	-89.97%	4.56%	-0.68%	2.79%	-0.92%	-	-
Horiz. %	-17.30%	10.61%	105.77%	101.15%	101.85%	99.08%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Per Share
RPS	55.18	51.11	53.28	51.49	49.73	49.00	48.44	9.08%
YoY %	7.96%	-4.07%	3.48%	3.54%	1.49%	1.16%	-	-
Horiz. %	113.91%	105.51%	109.99%	106.30%	102.66%	101.16%	100.00%	-
EPS	-2.27	1.40	14.22	13.95	14.75	14.34	14.40	-
YoY %	-262.14%	-90.15%	1.94%	-5.42%	2.86%	-0.42%	-	-
Horiz. %	-15.76%	9.72%	98.75%	96.87%	102.43%	99.58%	100.00%	-
DPS	20.77	20.50	20.50	17.00	7.00	6.96	6.00	129.00%
YoY %	1.32%	0.00%	20.59%	142.86%	0.57%	16.00%	-	-
Horiz. %	346.17%	341.67%	341.67%	283.33%	116.67%	116.00%	100.00%	-
NAPS	1.51	1.52	1.55	1.59	1.67	1.67	1.66	-6.12%
YoY %	-0.66%	-1.94%	-2.52%	-4.79%	0.00%	0.60%	-	-
Horiz. %	90.96%	91.57%	93.37%	95.78%	100.60%	100.60%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 164,000
RPS	53.47	50.52	52.34	50.62	48.66	47.99	46.93	9.09%
YoY %	5.84%	-3.48%	3.40%	4.03%	1.40%	2.26%	-	-
Horiz. %	113.94%	107.65%	111.53%	107.86%	103.69%	102.26%	100.00%	-
EPS	-2.20	1.38	13.97	13.71	14.43	14.04	13.95	-
YoY %	-259.42%	-90.12%	1.90%	-4.99%	2.78%	0.65%	-	-
Horiz. %	-15.77%	9.89%	100.14%	98.28%	103.44%	100.65%	100.00%	-
DPS	20.12	20.15	20.12	16.68	6.85	6.82	5.81	129.06%
YoY %	-0.15%	0.15%	20.62%	143.50%	0.44%	17.38%	-	-
Horiz. %	346.30%	346.82%	346.30%	287.09%	117.90%	117.38%	100.00%	-
NAPS	1.4631	1.5024	1.5228	1.5632	1.634	1.6356	1.6081	-6.11%
YoY %	-2.62%	-1.34%	-2.58%	-4.33%	-0.10%	1.71%	-	-
Horiz. %	90.98%	93.43%	94.70%	97.21%	101.61%	101.71%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	-
Price	1.61	1.69	1.75	1.76	1.65	1.75	1.73	-
P/RPS	2.92	3.31	3.28	3.42	3.32	3.57	3.57	-12.55%
YoY %	-11.78%	0.91%	-4.09%	3.01%	-7.00%	0.00%	-	-
Horiz. %	81.79%	92.72%	91.88%	95.80%	93.00%	100.00%	100.00%	-
P/EPS	-70.87	120.89	12.31	12.62	11.19	12.21	12.01	-
YoY %	-158.62%	882.05%	-2.46%	12.78%	-8.35%	1.67%	-	-
Horiz. %	-590.09%	1,006.58%	102.50%	105.08%	93.17%	101.67%	100.00%	-
EY	-1.41	0.83	8.12	7.93	8.94	8.19	8.32	-
YoY %	-269.88%	-89.78%	2.40%	-11.30%	9.16%	-1.56%	-	-
Horiz. %	-16.95%	9.98%	97.60%	95.31%	107.45%	98.44%	100.00%	-
DY	12.90	12.13	11.71	9.66	4.24	3.98	3.47	140.17%
YoY %	6.35%	3.59%	21.22%	127.83%	6.53%	14.70%	-	-
Horiz. %	371.76%	349.57%	337.46%	278.39%	122.19%	114.70%	100.00%	-
P/NAPS	1.07	1.11	1.13	1.11	0.99	1.05	1.04	1.91%
YoY %	-3.60%	-1.77%	1.80%	12.12%	-5.71%	0.96%	-	-
Horiz. %	102.88%	106.73%	108.65%	106.73%	95.19%	100.96%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	22/05/06	09/03/06	17/11/05	30/08/05	26/05/05	17/02/05	25/11/04	-
Price	1.47	1.60	1.64	1.78	1.75	1.71	1.73	-
P/RPS	2.66	3.13	3.08	3.46	3.52	3.49	3.57	-17.82%
YoY %	-15.02%	1.62%	-10.98%	-1.70%	0.86%	-2.24%	-	-
Horiz. %	74.51%	87.68%	86.27%	96.92%	98.60%	97.76%	100.00%	-
P/EPS	-64.70	114.45	11.54	12.76	11.87	11.93	12.01	-
YoY %	-156.53%	891.77%	-9.56%	7.50%	-0.50%	-0.67%	-	-
Horiz. %	-538.72%	952.96%	96.09%	106.24%	98.83%	99.33%	100.00%	-
EY	-1.55	0.87	8.67	7.84	8.43	8.38	8.32	-
YoY %	-278.16%	-89.97%	10.59%	-7.00%	0.60%	0.72%	-	-
Horiz. %	-18.63%	10.46%	104.21%	94.23%	101.32%	100.72%	100.00%	-
DY	14.13	12.81	12.50	9.55	4.00	4.07	3.47	155.21%
YoY %	10.30%	2.48%	30.89%	138.75%	-1.72%	17.29%	-	-
Horiz. %	407.20%	369.16%	360.23%	275.22%	115.27%	117.29%	100.00%	-
P/NAPS	0.97	1.05	1.06	1.12	1.05	1.02	1.04	-4.54%
YoY %	-7.62%	-0.94%	-5.36%	6.67%	2.94%	-1.92%	-	-
Horiz. %	93.27%	100.96%	101.92%	107.69%	100.96%	98.08%	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