[EPIC] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
17-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 53.91%
YoY- -79.38%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 180,338 238,216 133,902 99,042 82,930 74,150 60,964 19.79%
PBT 55,658 54,008 48,390 13,956 29,270 31,044 28,630 11.70%
Tax -6,028 -18,224 -14,694 -10,196 -8,126 -8,880 -9,176 -6.75%
NP 49,630 35,784 33,696 3,760 21,144 22,164 19,454 16.87%
-
NP to SH 43,560 30,420 31,068 4,328 20,994 22,164 19,454 14.36%
-
Tax Rate 10.83% 33.74% 30.37% 73.06% 27.76% 28.60% 32.05% -
Total Cost 130,708 202,432 100,206 95,282 61,786 51,986 41,510 21.04%
-
Net Worth 319,846 309,614 270,592 249,438 260,378 260,515 258,902 3.58%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 28,769 11,843 11,692 11,563 32,751 - - -
Div Payout % 66.05% 38.93% 37.63% 267.18% 156.01% - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 319,846 309,614 270,592 249,438 260,378 260,515 258,902 3.58%
NOSH 169,230 169,187 167,032 165,190 163,759 80,655 80,655 13.13%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 27.52% 15.02% 25.16% 3.80% 25.50% 29.89% 31.91% -
ROE 13.62% 9.83% 11.48% 1.74% 8.06% 8.51% 7.51% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 106.56 140.80 80.17 59.96 50.64 91.93 75.59 5.88%
EPS 25.74 17.98 18.60 2.62 12.82 27.48 24.12 1.08%
DPS 17.00 7.00 7.00 7.00 20.00 0.00 0.00 -
NAPS 1.89 1.83 1.62 1.51 1.59 3.23 3.21 -8.44%
Adjusted Per Share Value based on latest NOSH - 165,909
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 108.11 142.80 80.27 59.37 49.71 44.45 36.55 19.79%
EPS 26.11 18.24 18.62 2.59 12.59 13.29 11.66 14.36%
DPS 17.25 7.10 7.01 6.93 19.63 0.00 0.00 -
NAPS 1.9174 1.856 1.6221 1.4953 1.5609 1.5617 1.552 3.58%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.58 1.78 2.36 1.36 1.76 3.30 2.26 -
P/RPS 1.48 1.26 2.94 2.27 3.48 3.59 2.99 -11.05%
P/EPS 6.14 9.90 12.69 51.91 13.73 12.01 9.37 -6.79%
EY 16.29 10.10 7.88 1.93 7.28 8.33 10.67 7.29%
DY 10.76 3.93 2.97 5.15 11.36 0.00 0.00 -
P/NAPS 0.84 0.97 1.46 0.90 1.11 1.02 0.70 3.08%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 17/08/09 24/07/08 23/07/07 17/08/06 30/08/05 17/08/04 19/08/03 -
Price 1.56 1.62 2.83 1.39 1.78 1.46 3.10 -
P/RPS 1.46 1.15 3.53 2.32 3.51 1.59 4.10 -15.79%
P/EPS 6.06 9.01 15.22 53.05 13.88 5.31 12.85 -11.76%
EY 16.50 11.10 6.57 1.88 7.20 18.82 7.78 13.33%
DY 10.90 4.32 2.47 5.04 11.24 0.00 0.00 -
P/NAPS 0.83 0.89 1.75 0.92 1.12 0.45 0.97 -2.56%

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