[EPIC] YoY Annualized Quarter 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- 4.26%

YoY- 617.84%

Quarter Report

IFR 2Q 2007_final.doc

Latest QR

Upcoming QR

EPIC's Result

EPIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Annualized Quarter Result
Revenue	217,958	180,338	238,216	133,902	99,042	82,930	74,150	19.67%
YoY %	20.86%	-24.30%	77.90%	35.20%	19.43%	11.84%	-	-
Horiz. %	293.94%	243.21%	321.26%	180.58%	133.57%	111.84%	100.00%	-
PBT	72,862	55,658	54,008	48,390	13,956	29,270	31,044	15.27%
YoY %	30.91%	3.06%	11.61%	246.73%	-52.32%	-5.71%	-	-
Horiz. %	234.71%	179.29%	173.97%	155.88%	44.96%	94.29%	100.00%	-
Tax	-20,146	-6,028	-18,224	-14,694	-10,196	-8,126	-8,880	14.62%
YoY %	-234.21%	66.92%	-24.02%	-44.12%	-25.47%	8.49%	-	-
Horiz. %	226.87%	67.88%	205.23%	165.47%	114.82%	91.51%	100.00%	-
NP	52,716	49,630	35,784	33,696	3,760	21,144	22,164	15.52%
YoY %	6.22%	38.69%	6.20%	796.17%	-82.22%	-4.60%	-	-
Horiz. %	237.85%	223.92%	161.45%	152.03%	16.96%	95.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	49,092	43,560	30,420	31,068	4,328	20,994	22,164	14.16%
YoY %	12.70%	43.20%	-2.09%	617.84%	-79.38%	-5.28%	-	-
Horiz. %	221.49%	196.53%	137.25%	140.17%	19.53%	94.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.65%	10.83%	33.74%	30.37%	73.06%	27.76%	28.60%	-
YoY %	155.31%	-67.90%	11.10%	-58.43%	163.18%	-2.94%	-	-
Horiz. %	96.68%	37.87%	117.97%	106.19%	255.45%	97.06%	100.00%	-
Total Cost	165,242	130,708	202,432	100,206	95,282	61,786	51,986	21.24%
YoY %	26.42%	-35.43%	102.02%	5.17%	54.21%	18.85%	-	-
Horiz. %	317.86%	251.43%	389.40%	192.76%	183.28%	118.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	340,406	319,846	309,614	270,592	249,438	260,378	260,515	4.55%
YoY %	6.43%	3.30%	14.42%	8.48%	-4.20%	-0.05%	-	-
Horiz. %	130.67%	122.77%	118.85%	103.87%	95.75%	99.95%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	16,686	28,769	11,843	11,692	11,563	32,751	-	-
YoY %	-42.00%	142.92%	1.29%	1.12%	-64.69%	0.00%	-	-
Horiz. %	50.95%	87.84%	36.16%	35.70%	35.31%	100.00%	-	-
Div Payout %	33.99%	66.05%	38.93%	37.63%	267.18%	156.01%	-	-
YoY %	-48.54%	69.66%	3.45%	-85.92%	71.26%	0.00%	-	-
Horiz. %	21.79%	42.34%	24.95%	24.12%	171.26%	100.00%	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	340,406	319,846	309,614	270,592	249,438	260,378	260,515	4.55%
YoY %	6.43%	3.30%	14.42%	8.48%	-4.20%	-0.05%	-	-
Horiz. %	130.67%	122.77%	118.85%	103.87%	95.75%	99.95%	100.00%	-
NOSH	166,866	169,230	169,187	167,032	165,190	163,759	80,655	12.87%
YoY %	-1.40%	0.03%	1.29%	1.12%	0.87%	103.04%	-	-
Horiz. %	206.89%	209.82%	209.77%	207.09%	204.81%	203.04%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	24.19%	27.52%	15.02%	25.16%	3.80%	25.50%	29.89%	-
YoY %	-12.10%	83.22%	-40.30%	562.11%	-85.10%	-14.69%	-	-
Horiz. %	80.93%	92.07%	50.25%	84.18%	12.71%	85.31%	100.00%	-
ROE	14.42%	13.62%	9.83%	11.48%	1.74%	8.06%	8.51%	-
YoY %	5.87%	38.56%	-14.37%	559.77%	-78.41%	-5.29%	-	-
Horiz. %	169.45%	160.05%	115.51%	134.90%	20.45%	94.71%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	130.62	106.56	140.80	80.17	59.96	50.64	91.93	6.02%
YoY %	22.58%	-24.32%	75.63%	33.71%	18.40%	-44.91%	-	-
Horiz. %	142.09%	115.91%	153.16%	87.21%	65.22%	55.09%	100.00%	-
EPS	29.42	25.74	17.98	18.60	2.62	12.82	27.48	1.14%
YoY %	14.30%	43.16%	-3.33%	609.92%	-79.56%	-53.35%	-	-
Horiz. %	107.06%	93.67%	65.43%	67.69%	9.53%	46.65%	100.00%	-
DPS	10.00	17.00	7.00	7.00	7.00	20.00	0.00	-
YoY %	-41.18%	142.86%	0.00%	0.00%	-65.00%	0.00%	-	-
Horiz. %	50.00%	85.00%	35.00%	35.00%	35.00%	100.00%	-	-
NAPS	2.04	1.89	1.83	1.62	1.51	1.59	3.23	-7.36%
YoY %	7.94%	3.28%	12.96%	7.28%	-5.03%	-50.77%	-	-
Horiz. %	63.16%	58.51%	56.66%	50.15%	46.75%	49.23%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 167,225
RPS	130.66	108.11	142.80	80.27	59.37	49.71	44.45	19.67%
YoY %	20.86%	-24.29%	77.90%	35.20%	19.43%	11.83%	-	-
Horiz. %	293.95%	243.22%	321.26%	180.58%	133.57%	111.83%	100.00%	-
EPS	29.43	26.11	18.24	18.62	2.59	12.59	13.29	14.16%
YoY %	12.72%	43.15%	-2.04%	618.92%	-79.43%	-5.27%	-	-
Horiz. %	221.44%	196.46%	137.25%	140.11%	19.49%	94.73%	100.00%	-
DPS	10.00	17.25	7.10	7.01	6.93	19.63	0.00	-
YoY %	-42.03%	142.96%	1.28%	1.15%	-64.70%	0.00%	-	-
Horiz. %	50.94%	87.88%	36.17%	35.71%	35.30%	100.00%	-	-
NAPS	2.0406	1.9174	1.856	1.6221	1.4953	1.5609	1.5617	4.55%
YoY %	6.43%	3.31%	14.42%	8.48%	-4.20%	-0.05%	-	-
Horiz. %	130.67%	122.78%	118.84%	103.87%	95.75%	99.95%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	1.84	1.58	1.78	2.36	1.36	1.76	3.30	-
P/RPS	1.41	1.48	1.26	2.94	2.27	3.48	3.59	-14.41%
YoY %	-4.73%	17.46%	-57.14%	29.52%	-34.77%	-3.06%	-	-
Horiz. %	39.28%	41.23%	35.10%	81.89%	63.23%	96.94%	100.00%	-
P/EPS	6.25	6.14	9.90	12.69	51.91	13.73	12.01	-10.30%
YoY %	1.79%	-37.98%	-21.99%	-75.55%	278.08%	14.32%	-	-
Horiz. %	52.04%	51.12%	82.43%	105.66%	432.22%	114.32%	100.00%	-
EY	15.99	16.29	10.10	7.88	1.93	7.28	8.33	11.47%
YoY %	-1.84%	61.29%	28.17%	308.29%	-73.49%	-12.61%	-	-
Horiz. %	191.96%	195.56%	121.25%	94.60%	23.17%	87.39%	100.00%	-
DY	5.43	10.76	3.93	2.97	5.15	11.36	0.00	-
YoY %	-49.54%	173.79%	32.32%	-42.33%	-54.67%	0.00%	-	-
Horiz. %	47.80%	94.72%	34.60%	26.14%	45.33%	100.00%	-	-
P/NAPS	0.90	0.84	0.97	1.46	0.90	1.11	1.02	-2.06%
YoY %	7.14%	-13.40%	-33.56%	62.22%	-18.92%	8.82%	-	-
Horiz. %	88.24%	82.35%	95.10%	143.14%	88.24%	108.82%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	04/08/10	17/08/09	24/07/08	23/07/07	17/08/06	30/08/05	17/08/04	-
Price	1.93	1.56	1.62	2.83	1.39	1.78	1.46	-
P/RPS	1.48	1.46	1.15	3.53	2.32	3.51	1.59	-1.18%
YoY %	1.37%	26.96%	-67.42%	52.16%	-33.90%	120.75%	-	-
Horiz. %	93.08%	91.82%	72.33%	222.01%	145.91%	220.75%	100.00%	-
P/EPS	6.56	6.06	9.01	15.22	53.05	13.88	5.31	3.58%
YoY %	8.25%	-32.74%	-40.80%	-71.31%	282.20%	161.39%	-	-
Horiz. %	123.54%	114.12%	169.68%	286.63%	999.06%	261.39%	100.00%	-
EY	15.24	16.50	11.10	6.57	1.88	7.20	18.82	-3.45%
YoY %	-7.64%	48.65%	68.95%	249.47%	-73.89%	-61.74%	-	-
Horiz. %	80.98%	87.67%	58.98%	34.91%	9.99%	38.26%	100.00%	-
DY	5.18	10.90	4.32	2.47	5.04	11.24	0.00	-
YoY %	-52.48%	152.31%	74.90%	-50.99%	-55.16%	0.00%	-	-
Horiz. %	46.09%	96.98%	38.43%	21.98%	44.84%	100.00%	-	-
P/NAPS	0.95	0.83	0.89	1.75	0.92	1.12	0.45	13.25%
YoY %	14.46%	-6.74%	-49.14%	90.22%	-17.86%	148.89%	-	-
Horiz. %	211.11%	184.44%	197.78%	388.89%	204.44%	248.89%	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