[EPIC] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 0.91%
YoY- 43.11%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 100,810 83,441 73,772 63,409 61,597 49,917 40,834 16.24%
PBT 15,881 31,828 31,732 28,618 22,800 27,877 20,964 -4.52%
Tax -10,929 -8,032 -7,906 -8,988 -9,082 -6,468 -6,208 9.88%
NP 4,952 23,796 23,825 19,630 13,717 21,409 14,756 -16.63%
-
NP to SH 5,402 23,609 23,825 19,630 13,717 21,409 14,756 -15.41%
-
Tax Rate 68.82% 25.24% 24.91% 31.41% 39.83% 23.20% 29.61% -
Total Cost 95,858 59,645 49,946 43,778 47,880 28,508 26,078 24.21%
-
Net Worth 247,982 254,128 267,230 264,465 255,587 253,234 229,083 1.32%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 12,966 37,162 7,512 7,525 7,525 - 5,377 15.79%
Div Payout % 240.00% 157.41% 31.53% 38.34% 54.86% - 36.44% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 247,982 254,128 267,230 264,465 255,587 253,234 229,083 1.32%
NOSH 162,079 163,953 160,981 80,629 80,626 80,647 80,663 12.32%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 4.91% 28.52% 32.30% 30.96% 22.27% 42.89% 36.14% -
ROE 2.18% 9.29% 8.92% 7.42% 5.37% 8.45% 6.44% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 62.20 50.89 45.83 78.64 76.40 61.90 50.62 3.49%
EPS 3.33 14.40 14.80 24.35 17.01 26.55 18.29 -24.70%
DPS 8.00 22.67 4.67 9.33 9.33 0.00 6.67 3.07%
NAPS 1.53 1.55 1.66 3.28 3.17 3.14 2.84 -9.79%
Adjusted Per Share Value based on latest NOSH - 80,710
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 60.43 50.02 44.22 38.01 36.93 29.92 24.48 16.24%
EPS 3.24 14.15 14.28 11.77 8.22 12.83 8.85 -15.41%
DPS 7.77 22.28 4.50 4.51 4.51 0.00 3.22 15.80%
NAPS 1.4866 1.5234 1.602 1.5854 1.5322 1.5181 1.3733 1.32%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 - - - -
Price 1.29 1.75 1.73 3.02 0.00 0.00 0.00 -
P/RPS 2.07 3.44 3.78 3.84 0.00 0.00 0.00 -
P/EPS 38.70 12.15 11.69 12.40 0.00 0.00 0.00 -
EY 2.58 8.23 8.55 8.06 0.00 0.00 0.00 -
DY 6.20 12.95 2.70 3.09 0.00 0.00 0.00 -
P/NAPS 0.84 1.13 1.04 0.92 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 21/11/06 17/11/05 25/11/04 28/11/03 01/11/02 12/11/01 21/11/00 -
Price 1.29 1.64 1.73 2.88 0.00 0.00 0.00 -
P/RPS 2.07 3.22 3.78 3.66 0.00 0.00 0.00 -
P/EPS 38.70 11.39 11.69 11.83 0.00 0.00 0.00 -
EY 2.58 8.78 8.55 8.45 0.00 0.00 0.00 -
DY 6.20 13.82 2.70 3.24 0.00 0.00 0.00 -
P/NAPS 0.84 1.06 1.04 0.88 0.00 0.00 0.00 -

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
Post a Comment