[EPIC] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 24.83%
YoY- -77.12%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 178,561 239,720 142,698 100,810 83,441 73,772 63,409 18.81%
PBT 56,250 55,950 48,878 15,881 31,828 31,732 28,618 11.91%
Tax -6,525 -16,317 -14,497 -10,929 -8,032 -7,906 -8,988 -5.19%
NP 49,725 39,633 34,381 4,952 23,796 23,825 19,630 16.73%
-
NP to SH 43,445 34,833 31,696 5,402 23,609 23,825 19,630 14.14%
-
Tax Rate 11.60% 29.16% 29.66% 68.82% 25.24% 24.91% 31.41% -
Total Cost 128,836 200,086 108,317 95,858 59,645 49,946 43,778 19.69%
-
Net Worth 315,001 316,205 274,549 247,982 254,128 267,230 264,465 2.95%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 19,193 16,909 15,624 12,966 37,162 7,512 7,525 16.87%
Div Payout % 44.18% 48.54% 49.30% 240.00% 157.41% 31.53% 38.34% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 315,001 316,205 274,549 247,982 254,128 267,230 264,465 2.95%
NOSH 169,355 169,093 167,408 162,079 163,953 160,981 80,629 13.15%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 27.85% 16.53% 24.09% 4.91% 28.52% 32.30% 30.96% -
ROE 13.79% 11.02% 11.54% 2.18% 9.29% 8.92% 7.42% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 105.44 141.77 85.24 62.20 50.89 45.83 78.64 5.00%
EPS 25.65 20.60 18.93 3.33 14.40 14.80 24.35 0.86%
DPS 11.33 10.00 9.33 8.00 22.67 4.67 9.33 3.28%
NAPS 1.86 1.87 1.64 1.53 1.55 1.66 3.28 -9.01%
Adjusted Per Share Value based on latest NOSH - 157,333
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 107.04 143.71 85.54 60.43 50.02 44.22 38.01 18.81%
EPS 26.04 20.88 19.00 3.24 14.15 14.28 11.77 14.13%
DPS 11.51 10.14 9.37 7.77 22.28 4.50 4.51 16.88%
NAPS 1.8883 1.8956 1.6458 1.4866 1.5234 1.602 1.5854 2.95%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.52 1.12 2.58 1.29 1.75 1.73 3.02 -
P/RPS 1.44 0.79 3.03 2.07 3.44 3.78 3.84 -15.06%
P/EPS 5.93 5.44 13.63 38.70 12.15 11.69 12.40 -11.55%
EY 16.88 18.39 7.34 2.58 8.23 8.55 8.06 13.09%
DY 7.46 8.93 3.62 6.20 12.95 2.70 3.09 15.80%
P/NAPS 0.82 0.60 1.57 0.84 1.13 1.04 0.92 -1.89%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 23/11/09 10/11/08 20/11/07 21/11/06 17/11/05 25/11/04 28/11/03 -
Price 1.49 1.04 2.50 1.29 1.64 1.73 2.88 -
P/RPS 1.41 0.73 2.93 2.07 3.22 3.78 3.66 -14.68%
P/EPS 5.81 5.05 13.20 38.70 11.39 11.69 11.83 -11.16%
EY 17.22 19.81 7.57 2.58 8.78 8.55 8.45 12.58%
DY 7.61 9.62 3.73 6.20 13.82 2.70 3.24 15.27%
P/NAPS 0.80 0.56 1.52 0.84 1.06 1.04 0.88 -1.57%

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