[EPIC] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock

[EPIC] EASTERN PACIFIC IND. CORP

Announcement Date

22-May-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Mar-2006 [#1]

Profit Trend

QoQ- 24.04%

YoY- -89.48%

Quarter Report

EPIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Annualized Quarter Result
Revenue	168,936	229,776	132,368	94,452	74,812	70,384	61,324	18.38%
YoY %	-26.48%	73.59%	40.14%	26.25%	6.29%	14.77%	-	-
Horiz. %	275.48%	374.69%	215.85%	154.02%	121.99%	114.77%	100.00%	-
PBT	47,088	52,464	47,160	13,380	32,748	33,088	29,520	8.08%
YoY %	-10.25%	11.25%	252.47%	-59.14%	-1.03%	12.09%	-	-
Horiz. %	159.51%	177.72%	159.76%	45.33%	110.93%	112.09%	100.00%	-
Tax	-14,748	-18,272	-14,688	-10,600	-6,028	-8,952	-9,160	8.25%
YoY %	19.29%	-24.40%	-38.57%	-75.85%	32.66%	2.27%	-	-
Horiz. %	161.00%	199.48%	160.35%	115.72%	65.81%	97.73%	100.00%	-
NP	32,340	34,192	32,472	2,780	26,720	24,136	20,360	8.00%
YoY %	-5.42%	5.30%	1,068.06%	-89.60%	10.71%	18.55%	-	-
Horiz. %	158.84%	167.94%	159.49%	13.65%	131.24%	118.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,620	28,208	29,800	2,812	26,720	24,136	20,360	7.60%
YoY %	12.10%	-5.34%	959.74%	-89.48%	10.71%	18.55%	-	-
Horiz. %	155.30%	138.55%	146.37%	13.81%	131.24%	118.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.32%	34.83%	31.15%	79.22%	18.41%	27.06%	31.03%	-
YoY %	-10.08%	11.81%	-60.68%	330.31%	-31.97%	-12.79%	-	-
Horiz. %	100.93%	112.25%	100.39%	255.30%	59.33%	87.21%	100.00%	-
Total Cost	136,596	195,584	99,896	91,672	48,092	46,248	40,964	22.20%
YoY %	-30.16%	95.79%	8.97%	90.62%	3.99%	12.90%	-	-
Horiz. %	333.45%	477.45%	243.86%	223.79%	117.40%	112.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	311,460	304,402	259,345	244,058	272,575	255,718	258,936	3.12%
YoY %	2.32%	17.37%	6.26%	-10.46%	6.59%	-1.24%	-	-
Horiz. %	120.28%	117.56%	100.16%	94.25%	105.27%	98.76%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Dividend
Div	33,854	23,675	23,126	22,627	22,850	-	-	-
YoY %	42.99%	2.37%	2.21%	-0.98%	0.00%	-	-	-
Horiz. %	148.16%	103.61%	101.21%	99.02%	100.00%	-	-	-
Div Payout %	107.07%	83.93%	77.61%	804.69%	85.52%	-	-	-
YoY %	27.57%	8.14%	-90.36%	840.94%	0.00%	-	-	-
Horiz. %	125.20%	98.14%	90.75%	940.94%	100.00%	-	-	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Equity
Net Worth	311,460	304,402	259,345	244,058	272,575	255,718	258,936	3.12%
YoY %	2.32%	17.37%	6.26%	-10.46%	6.59%	-1.24%	-	-
Horiz. %	120.28%	117.56%	100.16%	94.25%	105.27%	98.76%	100.00%	-
NOSH	169,271	169,112	165,188	161,627	163,218	80,668	80,665	13.13%
YoY %	0.09%	2.38%	2.20%	-0.97%	102.33%	0.00%	-	-
Horiz. %	209.84%	209.65%	204.78%	200.37%	202.34%	100.00%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Ratio Analysis
NP Margin	19.14%	14.88%	24.53%	2.94%	35.72%	34.29%	33.20%	-
YoY %	28.63%	-39.34%	734.35%	-91.77%	4.17%	3.28%	-	-
Horiz. %	57.65%	44.82%	73.89%	8.86%	107.59%	103.28%	100.00%	-
ROE	10.15%	9.27%	11.49%	1.15%	9.80%	9.44%	7.86%	-
YoY %	9.49%	-19.32%	899.13%	-88.27%	3.81%	20.10%	-	-
Horiz. %	129.13%	117.94%	146.18%	14.63%	124.68%	120.10%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Per Share
RPS	99.80	135.87	80.13	58.44	45.84	87.25	76.02	4.63%
YoY %	-26.55%	69.56%	37.11%	27.49%	-47.46%	14.77%	-	-
Horiz. %	131.28%	178.73%	105.41%	76.87%	60.30%	114.77%	100.00%	-
EPS	18.68	16.68	18.04	1.72	16.28	29.92	25.24	-4.88%
YoY %	11.99%	-7.54%	948.84%	-89.43%	-45.59%	18.54%	-	-
Horiz. %	74.01%	66.09%	71.47%	6.81%	64.50%	118.54%	100.00%	-
DPS	20.00	14.00	14.00	14.00	14.00	0.00	0.00	-
YoY %	42.86%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	142.86%	100.00%	100.00%	100.00%	100.00%	-	-	-
NAPS	1.84	1.80	1.57	1.51	1.67	3.17	3.21	-8.85%
YoY %	2.22%	14.65%	3.97%	-9.58%	-47.32%	-1.25%	-	-
Horiz. %	57.32%	56.07%	48.91%	47.04%	52.02%	98.75%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 161,627
RPS	101.27	137.74	79.35	56.62	44.85	42.19	36.76	18.38%
YoY %	-26.48%	73.59%	40.14%	26.24%	6.30%	14.77%	-	-
Horiz. %	275.49%	374.70%	215.86%	154.03%	122.01%	114.77%	100.00%	-
EPS	18.96	16.91	17.86	1.69	16.02	14.47	12.21	7.60%
YoY %	12.12%	-5.32%	956.80%	-89.45%	10.71%	18.51%	-	-
Horiz. %	155.28%	138.49%	146.27%	13.84%	131.20%	118.51%	100.00%	-
DPS	20.29	14.19	13.86	13.56	13.70	0.00	0.00	-
YoY %	42.99%	2.38%	2.21%	-1.02%	0.00%	0.00%	-	-
Horiz. %	148.10%	103.58%	101.17%	98.98%	100.00%	-	-	-
NAPS	1.8671	1.8248	1.5547	1.4631	1.634	1.533	1.5523	3.12%
YoY %	2.32%	17.37%	6.26%	-10.46%	6.59%	-1.24%	-	-
Horiz. %	120.28%	117.55%	100.15%	94.25%	105.26%	98.76%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	-
Price	1.33	1.85	1.70	1.61	1.65	3.56	1.50	-
P/RPS	1.33	1.36	2.12	2.76	3.60	4.08	1.97	-6.33%
YoY %	-2.21%	-35.85%	-23.19%	-23.33%	-11.76%	107.11%	-	-
Horiz. %	67.51%	69.04%	107.61%	140.10%	182.74%	207.11%	100.00%	-
P/EPS	7.12	11.09	9.42	92.54	10.08	11.90	5.94	3.06%
YoY %	-35.80%	17.73%	-89.82%	818.06%	-15.29%	100.34%	-	-
Horiz. %	119.87%	186.70%	158.59%	1,557.91%	169.70%	200.34%	100.00%	-
EY	14.05	9.02	10.61	1.08	9.92	8.40	16.83	-2.96%
YoY %	55.76%	-14.99%	882.41%	-89.11%	18.10%	-50.09%	-	-
Horiz. %	83.48%	53.59%	63.04%	6.42%	58.94%	49.91%	100.00%	-
DY	15.04	7.57	8.24	8.70	8.48	0.00	0.00	-
YoY %	98.68%	-8.13%	-5.29%	2.59%	0.00%	0.00%	-	-
Horiz. %	177.36%	89.27%	97.17%	102.59%	100.00%	-	-	-
P/NAPS	0.72	1.03	1.08	1.07	0.99	1.12	0.47	7.36%
YoY %	-30.10%	-4.63%	0.93%	8.08%	-11.61%	138.30%	-	-
Horiz. %	153.19%	219.15%	229.79%	227.66%	210.64%	238.30%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	29/04/09	12/05/08	17/05/07	22/05/06	26/05/05	24/05/04	26/05/03	-
Price	1.32	2.13	2.27	1.47	1.75	3.40	1.79	-
P/RPS	1.32	1.57	2.83	2.52	3.82	3.90	2.35	-9.15%
YoY %	-15.92%	-44.52%	12.30%	-34.03%	-2.05%	65.96%	-	-
Horiz. %	56.17%	66.81%	120.43%	107.23%	162.55%	165.96%	100.00%	-
P/EPS	7.07	12.77	12.58	84.49	10.69	11.36	7.09	-0.04%
YoY %	-44.64%	1.51%	-85.11%	690.36%	-5.90%	60.23%	-	-
Horiz. %	99.72%	180.11%	177.43%	1,191.68%	150.78%	160.23%	100.00%	-
EY	14.15	7.83	7.95	1.18	9.35	8.80	14.10	0.05%
YoY %	80.72%	-1.51%	573.73%	-87.38%	6.25%	-37.59%	-	-
Horiz. %	100.35%	55.53%	56.38%	8.37%	66.31%	62.41%	100.00%	-
DY	15.15	6.57	6.17	9.52	8.00	0.00	0.00	-
YoY %	130.59%	6.48%	-35.19%	19.00%	0.00%	0.00%	-	-
Horiz. %	189.38%	82.12%	77.12%	119.00%	100.00%	-	-	-
P/NAPS	0.72	1.18	1.45	0.97	1.05	1.07	0.56	4.27%
YoY %	-38.98%	-18.62%	49.48%	-7.62%	-1.87%	91.07%	-	-
Horiz. %	128.57%	210.71%	258.93%	173.21%	187.50%	191.07%	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