[EPIC] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
23-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 46.21%
YoY- 445.12%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 200,711 176,359 143,655 129,667 121,716 112,237 97,302 61.97%
PBT 50,363 49,037 43,329 35,619 26,859 18,414 1,020 1242.69%
Tax -14,840 -13,944 -12,508 -12,080 -10,853 -9,831 -12,653 11.20%
NP 35,523 35,093 30,821 23,539 16,006 8,583 -11,633 -
-
NP to SH 30,374 30,772 27,511 20,935 14,318 7,571 -11,389 -
-
Tax Rate 29.47% 28.44% 28.87% 33.91% 40.41% 53.39% 1,240.49% -
Total Cost 165,188 141,266 112,834 106,128 105,710 103,654 108,935 31.95%
-
Net Worth 304,402 296,668 272,175 270,905 259,345 165,258 240,719 16.92%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 11,727 11,590 11,590 9,714 9,714 9,590 15,361 -16.45%
Div Payout % 38.61% 37.66% 42.13% 46.41% 67.85% 126.67% 0.00% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 304,402 296,668 272,175 270,905 259,345 165,258 240,719 16.92%
NOSH 169,112 169,525 165,960 167,225 165,188 165,258 157,333 4.92%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 17.70% 19.90% 21.45% 18.15% 13.15% 7.65% -11.96% -
ROE 9.98% 10.37% 10.11% 7.73% 5.52% 4.58% -4.73% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 118.68 104.03 86.56 77.54 73.68 67.92 61.84 54.37%
EPS 17.96 18.15 16.58 12.52 8.67 4.58 -7.24 -
DPS 7.00 6.84 7.00 5.81 5.88 5.80 9.76 -19.85%
NAPS 1.80 1.75 1.64 1.62 1.57 1.00 1.53 11.43%
Adjusted Per Share Value based on latest NOSH - 167,225
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 120.32 105.72 86.12 77.73 72.97 67.28 58.33 61.97%
EPS 18.21 18.45 16.49 12.55 8.58 4.54 -6.83 -
DPS 7.03 6.95 6.95 5.82 5.82 5.75 9.21 -16.46%
NAPS 1.8248 1.7784 1.6316 1.624 1.5547 0.9907 1.443 16.92%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.85 2.62 2.58 2.36 1.70 1.33 1.29 -
P/RPS 1.56 2.52 2.98 3.04 2.31 1.96 2.09 -17.70%
P/EPS 10.30 14.43 15.56 18.85 19.61 29.03 -17.82 -
EY 9.71 6.93 6.43 5.30 5.10 3.44 -5.61 -
DY 3.78 2.61 2.71 2.46 3.46 4.36 7.57 -37.03%
P/NAPS 1.03 1.50 1.57 1.46 1.08 1.33 0.84 14.54%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 12/05/08 19/02/08 20/11/07 23/07/07 17/05/07 15/02/07 21/11/06 -
Price 2.13 2.10 2.50 2.83 2.27 1.57 1.29 -
P/RPS 1.79 2.02 2.89 3.65 3.08 2.31 2.09 -9.80%
P/EPS 11.86 11.57 15.08 22.61 26.19 34.27 -17.82 -
EY 8.43 8.64 6.63 4.42 3.82 2.92 -5.61 -
DY 3.29 3.26 2.80 2.05 2.59 3.70 7.57 -42.59%
P/NAPS 1.18 1.20 1.52 1.75 1.45 1.57 0.84 25.40%

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