[EPIC] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
24-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 31.39%
YoY- 98.56%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 78,282 77,104 72,777 70,512 63,606 63,133 62,524 16.11%
PBT 30,830 29,702 29,384 28,492 24,377 20,930 20,541 30.99%
Tax -7,560 -8,223 -8,318 -8,370 -9,062 -9,445 -9,708 -15.31%
NP 23,270 21,479 21,066 20,122 15,315 11,485 10,833 66.24%
-
NP to SH 23,270 21,479 21,066 20,122 15,315 11,485 10,833 66.24%
-
Tax Rate 24.52% 27.69% 28.31% 29.38% 37.17% 45.13% 47.26% -
Total Cost 55,012 55,625 51,711 50,390 48,291 51,648 51,691 4.22%
-
Net Worth 268,248 260,567 255,718 254,213 242,132 258,865 258,936 2.37%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 9,690 9,684 9,684 9,684 10,399 10,378 10,378 -4.45%
Div Payout % 41.65% 45.09% 45.97% 48.13% 67.91% 90.37% 95.81% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 268,248 260,567 255,718 254,213 242,132 258,865 258,936 2.37%
NOSH 161,595 80,670 80,668 80,702 80,710 80,643 80,665 58.71%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 29.73% 27.86% 28.95% 28.54% 24.08% 18.19% 17.33% -
ROE 8.67% 8.24% 8.24% 7.92% 6.33% 4.44% 4.18% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 48.44 95.58 90.22 87.37 78.81 78.29 77.51 -26.84%
EPS 14.40 26.63 26.11 24.93 18.98 14.24 13.43 4.74%
DPS 6.00 12.00 12.00 12.00 12.89 12.87 12.87 -39.79%
NAPS 1.66 3.23 3.17 3.15 3.00 3.21 3.21 -35.49%
Adjusted Per Share Value based on latest NOSH - 80,702
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 46.93 46.22 43.63 42.27 38.13 37.85 37.48 16.12%
EPS 13.95 12.88 12.63 12.06 9.18 6.88 6.49 66.32%
DPS 5.81 5.81 5.81 5.81 6.23 6.22 6.22 -4.43%
NAPS 1.6081 1.562 1.533 1.5239 1.4515 1.5518 1.5523 2.37%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.73 3.30 3.56 2.95 3.02 2.26 1.50 -
P/RPS 3.57 3.45 3.95 3.38 3.83 2.89 1.94 50.00%
P/EPS 12.01 12.39 13.63 11.83 15.92 15.87 11.17 4.93%
EY 8.32 8.07 7.34 8.45 6.28 6.30 8.95 -4.73%
DY 3.47 3.64 3.37 4.07 4.27 5.69 8.58 -45.22%
P/NAPS 1.04 1.02 1.12 0.94 1.01 0.70 0.47 69.56%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 17/08/04 24/05/04 24/03/04 28/11/03 19/08/03 26/05/03 -
Price 1.73 1.46 3.40 3.88 2.88 3.10 1.79 -
P/RPS 3.57 1.53 3.77 4.44 3.65 3.96 2.31 33.56%
P/EPS 12.01 5.48 13.02 15.56 15.18 21.77 13.33 -6.69%
EY 8.32 18.24 7.68 6.43 6.59 4.59 7.50 7.14%
DY 3.47 8.22 3.53 3.09 4.47 4.15 7.19 -38.39%
P/NAPS 1.04 0.45 1.07 1.23 0.96 0.97 0.56 50.91%

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