[EPIC] QoQ TTM Result on 31-Mar-2007 [#1]

Stock

[EPIC] EASTERN PACIFIC IND. CORP

Announcement Date

17-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Mar-2007 [#1]

Profit Trend

QoQ- 89.12%

YoY- 489.92%

Quarter Report

IFR 1Q 2007-Final.doc

Latest QR

Upcoming QR

EPIC's Result

EPIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
TTM Result
Revenue	176,359	143,655	129,667	121,716	112,237	97,302	92,333	53.76%
YoY %	22.77%	10.79%	6.53%	8.45%	15.35%	5.38%	-	-
Horiz. %	191.00%	155.58%	140.43%	131.82%	121.56%	105.38%	100.00%	-
PBT	49,037	43,329	35,619	26,859	18,414	1,020	5,325	337.56%
YoY %	13.17%	21.65%	32.61%	45.86%	1,705.29%	-80.85%	-	-
Horiz. %	920.88%	813.69%	668.90%	504.39%	345.80%	19.15%	100.00%	-
Tax	-13,944	-12,508	-12,080	-10,853	-9,831	-12,653	-11,516	13.56%
YoY %	-11.48%	-3.54%	-11.31%	-10.40%	22.30%	-9.87%	-	-
Horiz. %	121.08%	108.61%	104.90%	94.24%	85.37%	109.87%	100.00%	-
NP	35,093	30,821	23,539	16,006	8,583	-11,633	-6,191	-
YoY %	13.86%	30.94%	47.06%	86.48%	173.78%	-87.90%	-	-
Horiz. %	-566.84%	-497.84%	-380.21%	-258.54%	-138.64%	187.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,772	27,511	20,935	14,318	7,571	-11,389	-6,066	-
YoY %	11.85%	31.41%	46.21%	89.12%	166.48%	-87.75%	-	-
Horiz. %	-507.29%	-453.53%	-345.12%	-236.04%	-124.81%	187.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.44%	28.87%	33.91%	40.41%	53.39%	1,240.49%	216.26%	-
YoY %	-1.49%	-14.86%	-16.09%	-24.31%	-95.70%	473.61%	-	-
Horiz. %	13.15%	13.35%	15.68%	18.69%	24.69%	573.61%	100.00%	-
Total Cost	141,266	112,834	106,128	105,710	103,654	108,935	98,524	27.07%
YoY %	25.20%	6.32%	0.40%	1.98%	-4.85%	10.57%	-	-
Horiz. %	143.38%	114.52%	107.72%	107.29%	105.21%	110.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	296,668	272,175	270,905	259,345	165,258	240,719	250,522	11.89%
YoY %	9.00%	0.47%	4.46%	56.93%	-31.35%	-3.91%	-	-
Horiz. %	118.42%	108.64%	108.14%	103.52%	65.97%	96.09%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	11,590	11,590	9,714	9,714	9,590	15,361	17,163	-22.97%
YoY %	0.00%	19.31%	0.00%	1.29%	-37.57%	-10.50%	-	-
Horiz. %	67.53%	67.53%	56.60%	56.60%	55.88%	89.50%	100.00%	-
Div Payout %	37.66%	42.13%	46.41%	67.85%	126.67%	0.00%	0.00%	-
YoY %	-10.61%	-9.22%	-31.60%	-46.44%	0.00%	0.00%	-	-
Horiz. %	29.73%	33.26%	36.64%	53.56%	100.00%	-	-	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	296,668	272,175	270,905	259,345	165,258	240,719	250,522	11.89%
YoY %	9.00%	0.47%	4.46%	56.93%	-31.35%	-3.91%	-	-
Horiz. %	118.42%	108.64%	108.14%	103.52%	65.97%	96.09%	100.00%	-
NOSH	169,525	165,960	167,225	165,188	165,258	157,333	165,909	1.44%
YoY %	2.15%	-0.76%	1.23%	-0.04%	5.04%	-5.17%	-	-
Horiz. %	102.18%	100.03%	100.79%	99.57%	99.61%	94.83%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	19.90%	21.45%	18.15%	13.15%	7.65%	-11.96%	-6.71%	-
YoY %	-7.23%	18.18%	38.02%	71.90%	163.96%	-78.24%	-	-
Horiz. %	-296.57%	-319.67%	-270.49%	-195.98%	-114.01%	178.24%	100.00%	-
ROE	10.37%	10.11%	7.73%	5.52%	4.58%	-4.73%	-2.42%	-
YoY %	2.57%	30.79%	40.04%	20.52%	196.83%	-95.45%	-	-
Horiz. %	-428.51%	-417.77%	-319.42%	-228.10%	-189.26%	195.45%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	104.03	86.56	77.54	73.68	67.92	61.84	55.65	51.57%
YoY %	20.18%	11.63%	5.24%	8.48%	9.83%	11.12%	-	-
Horiz. %	186.94%	155.54%	139.34%	132.40%	122.05%	111.12%	100.00%	-
EPS	18.15	16.58	12.52	8.67	4.58	-7.24	-3.66	-
YoY %	9.47%	32.43%	44.41%	89.30%	163.26%	-97.81%	-	-
Horiz. %	-495.90%	-453.01%	-342.08%	-236.89%	-125.14%	197.81%	100.00%	-
DPS	6.84	7.00	5.81	5.88	5.80	9.76	10.35	-24.07%
YoY %	-2.29%	20.48%	-1.19%	1.38%	-40.57%	-5.70%	-	-
Horiz. %	66.09%	67.63%	56.14%	56.81%	56.04%	94.30%	100.00%	-
NAPS	1.75	1.64	1.62	1.57	1.00	1.53	1.51	10.30%
YoY %	6.71%	1.23%	3.18%	57.00%	-34.64%	1.32%	-	-
Horiz. %	115.89%	108.61%	107.28%	103.97%	66.23%	101.32%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 165,188
RPS	105.72	86.12	77.73	72.97	67.28	58.33	55.35	53.76%
YoY %	22.76%	10.79%	6.52%	8.46%	15.34%	5.38%	-	-
Horiz. %	191.00%	155.59%	140.43%	131.83%	121.55%	105.38%	100.00%	-
EPS	18.45	16.49	12.55	8.58	4.54	-6.83	-3.64	-
YoY %	11.89%	31.39%	46.27%	88.99%	166.47%	-87.64%	-	-
Horiz. %	-506.87%	-453.02%	-344.78%	-235.71%	-124.73%	187.64%	100.00%	-
DPS	6.95	6.95	5.82	5.82	5.75	9.21	10.29	-22.96%
YoY %	0.00%	19.42%	0.00%	1.22%	-37.57%	-10.50%	-	-
Horiz. %	67.54%	67.54%	56.56%	56.56%	55.88%	89.50%	100.00%	-
NAPS	1.7784	1.6316	1.624	1.5547	0.9907	1.443	1.5018	11.89%
YoY %	9.00%	0.47%	4.46%	56.93%	-31.34%	-3.92%	-	-
Horiz. %	118.42%	108.64%	108.14%	103.52%	65.97%	96.08%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	2.62	2.58	2.36	1.70	1.33	1.29	1.36	-
P/RPS	2.52	2.98	3.04	2.31	1.96	2.09	2.44	2.16%
YoY %	-15.44%	-1.97%	31.60%	17.86%	-6.22%	-14.34%	-	-
Horiz. %	103.28%	122.13%	124.59%	94.67%	80.33%	85.66%	100.00%	-
P/EPS	14.43	15.56	18.85	19.61	29.03	-17.82	-37.20	-
YoY %	-7.26%	-17.45%	-3.88%	-32.45%	262.91%	52.10%	-	-
Horiz. %	-38.79%	-41.83%	-50.67%	-52.72%	-78.04%	47.90%	100.00%	-
EY	6.93	6.43	5.30	5.10	3.44	-5.61	-2.69	-
YoY %	7.78%	21.32%	3.92%	48.26%	161.32%	-108.55%	-	-
Horiz. %	-257.62%	-239.03%	-197.03%	-189.59%	-127.88%	208.55%	100.00%	-
DY	2.61	2.71	2.46	3.46	4.36	7.57	7.61	-50.90%
YoY %	-3.69%	10.16%	-28.90%	-20.64%	-42.40%	-0.53%	-	-
Horiz. %	34.30%	35.61%	32.33%	45.47%	57.29%	99.47%	100.00%	-
P/NAPS	1.50	1.57	1.46	1.08	1.33	0.84	0.90	40.44%
YoY %	-4.46%	7.53%	35.19%	-18.80%	58.33%	-6.67%	-	-
Horiz. %	166.67%	174.44%	162.22%	120.00%	147.78%	93.33%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	19/02/08	20/11/07	23/07/07	17/05/07	15/02/07	21/11/06	17/08/06	-
Price	2.10	2.50	2.83	2.27	1.57	1.29	1.39	-
P/RPS	2.02	2.89	3.65	3.08	2.31	2.09	2.50	-13.21%
YoY %	-30.10%	-20.82%	18.51%	33.33%	10.53%	-16.40%	-	-
Horiz. %	80.80%	115.60%	146.00%	123.20%	92.40%	83.60%	100.00%	-
P/EPS	11.57	15.08	22.61	26.19	34.27	-17.82	-38.02	-
YoY %	-23.28%	-33.30%	-13.67%	-23.58%	292.31%	53.13%	-	-
Horiz. %	-30.43%	-39.66%	-59.47%	-68.88%	-90.14%	46.87%	100.00%	-
EY	8.64	6.63	4.42	3.82	2.92	-5.61	-2.63	-
YoY %	30.32%	50.00%	15.71%	30.82%	152.05%	-113.31%	-	-
Horiz. %	-328.52%	-252.09%	-168.06%	-145.25%	-111.03%	213.31%	100.00%	-
DY	3.26	2.80	2.05	2.59	3.70	7.57	7.44	-42.22%
YoY %	16.43%	36.59%	-20.85%	-30.00%	-51.12%	1.75%	-	-
Horiz. %	43.82%	37.63%	27.55%	34.81%	49.73%	101.75%	100.00%	-
P/NAPS	1.20	1.52	1.75	1.45	1.57	0.84	0.92	19.32%
YoY %	-21.05%	-13.14%	20.69%	-7.64%	86.90%	-8.70%	-	-
Horiz. %	130.43%	165.22%	190.22%	157.61%	170.65%	91.30%	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