[EPIC] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
17-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -1.87%
YoY- 17.88%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 175,741 112,257 84,277 80,106 70,512 62,246 52,699 22.21%
PBT 47,627 18,480 12,981 31,256 28,767 20,247 24,529 11.68%
Tax -12,659 -9,831 -10,481 -7,876 -8,933 -9,035 -6,793 10.92%
NP 34,968 8,649 2,500 23,380 19,834 11,212 17,736 11.97%
-
NP to SH 30,673 7,684 2,267 23,380 19,834 11,212 17,736 9.55%
-
Tax Rate 26.58% 53.20% 80.74% 25.20% 31.05% 44.62% 27.69% -
Total Cost 140,773 103,608 81,777 56,726 50,678 51,034 34,963 26.11%
-
Net Worth 291,568 255,604 239,725 269,779 254,021 244,367 248,416 2.70%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 11,729 9,894 26,811 11,308 5,241 9,807 - -
Div Payout % 38.24% 128.77% 1,182.68% 48.37% 26.43% 87.47% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 291,568 255,604 239,725 269,779 254,021 244,367 248,416 2.70%
NOSH 167,568 164,906 157,714 161,544 80,641 81,728 80,654 12.95%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 19.90% 7.70% 2.97% 29.19% 28.13% 18.01% 33.66% -
ROE 10.52% 3.01% 0.95% 8.67% 7.81% 4.59% 7.14% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 104.88 68.07 53.44 49.59 87.44 76.16 65.34 8.20%
EPS 18.32 4.70 1.38 14.50 12.30 13.90 21.99 -2.99%
DPS 7.00 6.00 17.00 7.00 6.50 12.00 0.00 -
NAPS 1.74 1.55 1.52 1.67 3.15 2.99 3.08 -9.07%
Adjusted Per Share Value based on latest NOSH - 163,382
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 105.35 67.29 50.52 48.02 42.27 37.31 31.59 22.21%
EPS 18.39 4.61 1.36 14.02 11.89 6.72 10.63 9.56%
DPS 7.03 5.93 16.07 6.78 3.14 5.88 0.00 -
NAPS 1.7479 1.5323 1.4371 1.6173 1.5228 1.4649 1.4892 2.70%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - - -
Price 2.62 1.33 1.69 1.75 2.95 0.00 0.00 -
P/RPS 2.50 1.95 3.16 3.53 3.37 0.00 0.00 -
P/EPS 14.31 28.54 117.57 12.09 11.99 0.00 0.00 -
EY 6.99 3.50 0.85 8.27 8.34 0.00 0.00 -
DY 2.67 4.51 10.06 4.00 2.20 0.00 0.00 -
P/NAPS 1.51 0.86 1.11 1.05 0.94 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 19/02/08 15/02/07 09/03/06 17/02/05 24/03/04 21/02/03 14/02/02 -
Price 2.10 1.57 1.60 1.71 3.88 1.70 0.00 -
P/RPS 2.00 2.31 2.99 3.45 4.44 2.23 0.00 -
P/EPS 11.47 33.69 111.31 11.82 15.78 12.39 0.00 -
EY 8.72 2.97 0.90 8.46 6.34 8.07 0.00 -
DY 3.33 3.82 10.63 4.09 1.68 7.06 0.00 -
P/NAPS 1.21 1.01 1.05 1.02 1.23 0.57 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