[EPIC] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 31.41%
YoY- 341.56%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 228,516 200,711 176,359 143,655 129,667 121,716 112,237 60.70%
PBT 51,857 50,363 49,037 43,329 35,619 26,859 18,414 99.54%
Tax -15,708 -14,840 -13,944 -12,508 -12,080 -10,853 -9,831 36.71%
NP 36,149 35,523 35,093 30,821 23,539 16,006 8,583 161.02%
-
NP to SH 30,455 30,374 30,772 27,511 20,935 14,318 7,571 153.14%
-
Tax Rate 30.29% 29.47% 28.44% 28.87% 33.91% 40.41% 53.39% -
Total Cost 192,367 165,188 141,266 112,834 106,128 105,710 103,654 51.07%
-
Net Worth 309,733 304,402 296,668 272,175 270,905 259,345 165,258 52.07%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 11,727 11,727 11,590 11,590 9,714 9,714 9,590 14.36%
Div Payout % 38.51% 38.61% 37.66% 42.13% 46.41% 67.85% 126.67% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 309,733 304,402 296,668 272,175 270,905 259,345 165,258 52.07%
NOSH 169,253 169,112 169,525 165,960 167,225 165,188 165,258 1.60%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 15.82% 17.70% 19.90% 21.45% 18.15% 13.15% 7.65% -
ROE 9.83% 9.98% 10.37% 10.11% 7.73% 5.52% 4.58% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 135.01 118.68 104.03 86.56 77.54 73.68 67.92 58.15%
EPS 17.99 17.96 18.15 16.58 12.52 8.67 4.58 149.15%
DPS 7.00 7.00 6.84 7.00 5.81 5.88 5.80 13.36%
NAPS 1.83 1.80 1.75 1.64 1.62 1.57 1.00 49.66%
Adjusted Per Share Value based on latest NOSH - 165,960
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 136.99 120.32 105.72 86.12 77.73 72.97 67.28 60.71%
EPS 18.26 18.21 18.45 16.49 12.55 8.58 4.54 153.12%
DPS 7.03 7.03 6.95 6.95 5.82 5.82 5.75 14.35%
NAPS 1.8568 1.8248 1.7784 1.6316 1.624 1.5547 0.9907 52.07%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.78 1.85 2.62 2.58 2.36 1.70 1.33 -
P/RPS 1.32 1.56 2.52 2.98 3.04 2.31 1.96 -23.18%
P/EPS 9.89 10.30 14.43 15.56 18.85 19.61 29.03 -51.25%
EY 10.11 9.71 6.93 6.43 5.30 5.10 3.44 105.31%
DY 3.93 3.78 2.61 2.71 2.46 3.46 4.36 -6.69%
P/NAPS 0.97 1.03 1.50 1.57 1.46 1.08 1.33 -18.99%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 24/07/08 12/05/08 19/02/08 20/11/07 23/07/07 17/05/07 15/02/07 -
Price 1.62 2.13 2.10 2.50 2.83 2.27 1.57 -
P/RPS 1.20 1.79 2.02 2.89 3.65 3.08 2.31 -35.40%
P/EPS 9.00 11.86 11.57 15.08 22.61 26.19 34.27 -59.02%
EY 11.11 8.43 8.64 6.63 4.42 3.82 2.92 143.91%
DY 4.32 3.29 3.26 2.80 2.05 2.59 3.70 10.89%
P/NAPS 0.89 1.18 1.20 1.52 1.75 1.45 1.57 -31.52%

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