[EPIC] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
17-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 287.82%
YoY- 959.74%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 189,424 168,936 229,776 132,368 94,452 74,812 70,384 17.93%
PBT 59,756 47,088 52,464 47,160 13,380 32,748 33,088 10.34%
Tax -17,532 -14,748 -18,272 -14,688 -10,600 -6,028 -8,952 11.84%
NP 42,224 32,340 34,192 32,472 2,780 26,720 24,136 9.76%
-
NP to SH 39,088 31,620 28,208 29,800 2,812 26,720 24,136 8.36%
-
Tax Rate 29.34% 31.32% 34.83% 31.15% 79.22% 18.41% 27.06% -
Total Cost 147,200 136,596 195,584 99,896 91,672 48,092 46,248 21.27%
-
Net Worth 328,541 311,460 304,402 259,345 244,058 272,575 255,718 4.26%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 16,848 33,854 23,675 23,126 22,627 22,850 - -
Div Payout % 43.10% 107.07% 83.93% 77.61% 804.69% 85.52% - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 328,541 311,460 304,402 259,345 244,058 272,575 255,718 4.26%
NOSH 168,482 169,271 169,112 165,188 161,627 163,218 80,668 13.05%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 22.29% 19.14% 14.88% 24.53% 2.94% 35.72% 34.29% -
ROE 11.90% 10.15% 9.27% 11.49% 1.15% 9.80% 9.44% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 112.43 99.80 135.87 80.13 58.44 45.84 87.25 4.31%
EPS 23.20 18.68 16.68 18.04 1.72 16.28 29.92 -4.14%
DPS 10.00 20.00 14.00 14.00 14.00 14.00 0.00 -
NAPS 1.95 1.84 1.80 1.57 1.51 1.67 3.17 -7.77%
Adjusted Per Share Value based on latest NOSH - 165,188
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 113.55 101.27 137.74 79.35 56.62 44.85 42.19 17.93%
EPS 23.43 18.96 16.91 17.86 1.69 16.02 14.47 8.35%
DPS 10.10 20.29 14.19 13.86 13.56 13.70 0.00 -
NAPS 1.9695 1.8671 1.8248 1.5547 1.4631 1.634 1.533 4.26%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.60 1.33 1.85 1.70 1.61 1.65 3.56 -
P/RPS 1.42 1.33 1.36 2.12 2.76 3.60 4.08 -16.12%
P/EPS 6.90 7.12 11.09 9.42 92.54 10.08 11.90 -8.67%
EY 14.50 14.05 9.02 10.61 1.08 9.92 8.40 9.52%
DY 6.25 15.04 7.57 8.24 8.70 8.48 0.00 -
P/NAPS 0.82 0.72 1.03 1.08 1.07 0.99 1.12 -5.06%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/04/10 29/04/09 12/05/08 17/05/07 22/05/06 26/05/05 24/05/04 -
Price 1.64 1.32 2.13 2.27 1.47 1.75 3.40 -
P/RPS 1.46 1.32 1.57 2.83 2.52 3.82 3.90 -15.09%
P/EPS 7.07 7.07 12.77 12.58 84.49 10.69 11.36 -7.59%
EY 14.15 14.15 7.83 7.95 1.18 9.35 8.80 8.23%
DY 6.10 15.15 6.57 6.17 9.52 8.00 0.00 -
P/NAPS 0.84 0.72 1.18 1.45 0.97 1.05 1.07 -3.95%

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