[EPIC] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 14.29%
YoY- 10.71%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 229,776 132,368 94,452 74,812 70,384 61,324 60,212 24.98%
PBT 52,464 47,160 13,380 32,748 33,088 29,520 24,492 13.52%
Tax -18,272 -14,688 -10,600 -6,028 -8,952 -9,160 -6,928 17.52%
NP 34,192 32,472 2,780 26,720 24,136 20,360 17,564 11.73%
-
NP to SH 28,208 29,800 2,812 26,720 24,136 20,360 17,564 8.20%
-
Tax Rate 34.83% 31.15% 79.22% 18.41% 27.06% 31.03% 28.29% -
Total Cost 195,584 99,896 91,672 48,092 46,248 40,964 42,648 28.86%
-
Net Worth 304,402 259,345 244,058 272,575 255,718 258,936 250,222 3.31%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 23,675 23,126 22,627 22,850 - - - -
Div Payout % 83.93% 77.61% 804.69% 85.52% - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 304,402 259,345 244,058 272,575 255,718 258,936 250,222 3.31%
NOSH 169,112 165,188 161,627 163,218 80,668 80,665 80,716 13.10%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 14.88% 24.53% 2.94% 35.72% 34.29% 33.20% 29.17% -
ROE 9.27% 11.49% 1.15% 9.80% 9.44% 7.86% 7.02% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 135.87 80.13 58.44 45.84 87.25 76.02 74.60 10.49%
EPS 16.68 18.04 1.72 16.28 29.92 25.24 21.76 -4.33%
DPS 14.00 14.00 14.00 14.00 0.00 0.00 0.00 -
NAPS 1.80 1.57 1.51 1.67 3.17 3.21 3.10 -8.65%
Adjusted Per Share Value based on latest NOSH - 163,218
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 137.74 79.35 56.62 44.85 42.19 36.76 36.10 24.97%
EPS 16.91 17.86 1.69 16.02 14.47 12.21 10.53 8.20%
DPS 14.19 13.86 13.56 13.70 0.00 0.00 0.00 -
NAPS 1.8248 1.5547 1.4631 1.634 1.533 1.5523 1.50 3.31%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 1.85 1.70 1.61 1.65 3.56 1.50 0.00 -
P/RPS 1.36 2.12 2.76 3.60 4.08 1.97 0.00 -
P/EPS 11.09 9.42 92.54 10.08 11.90 5.94 0.00 -
EY 9.02 10.61 1.08 9.92 8.40 16.83 0.00 -
DY 7.57 8.24 8.70 8.48 0.00 0.00 0.00 -
P/NAPS 1.03 1.08 1.07 0.99 1.12 0.47 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 12/05/08 17/05/07 22/05/06 26/05/05 24/05/04 26/05/03 20/05/02 -
Price 2.13 2.27 1.47 1.75 3.40 1.79 0.00 -
P/RPS 1.57 2.83 2.52 3.82 3.90 2.35 0.00 -
P/EPS 12.77 12.58 84.49 10.69 11.36 7.09 0.00 -
EY 7.83 7.95 1.18 9.35 8.80 14.10 0.00 -
DY 6.57 6.17 9.52 8.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.45 0.97 1.05 1.07 0.56 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