[EPIC] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
23-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 108.51%
YoY- 617.84%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 108,979 90,169 119,108 66,951 49,521 41,465 37,075 19.67%
PBT 36,431 27,829 27,004 24,195 6,978 14,635 15,522 15.27%
Tax -10,073 -3,014 -9,112 -7,347 -5,098 -4,063 -4,440 14.62%
NP 26,358 24,815 17,892 16,848 1,880 10,572 11,082 15.52%
-
NP to SH 24,546 21,780 15,210 15,534 2,164 10,497 11,082 14.16%
-
Tax Rate 27.65% 10.83% 33.74% 30.37% 73.06% 27.76% 28.60% -
Total Cost 82,621 65,354 101,216 50,103 47,641 30,893 25,993 21.24%
-
Net Worth 340,406 319,846 309,614 270,592 249,438 260,378 260,515 4.55%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 8,343 14,384 5,921 5,846 5,781 16,375 - -
Div Payout % 33.99% 66.05% 38.93% 37.63% 267.18% 156.01% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 340,406 319,846 309,614 270,592 249,438 260,378 260,515 4.55%
NOSH 166,866 169,230 169,187 167,032 165,190 163,759 80,655 12.87%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 24.19% 27.52% 15.02% 25.16% 3.80% 25.50% 29.89% -
ROE 7.21% 6.81% 4.91% 5.74% 0.87% 4.03% 4.25% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 65.31 53.28 70.40 40.08 29.98 25.32 45.97 6.02%
EPS 14.71 12.87 8.99 9.30 1.31 6.41 13.74 1.14%
DPS 5.00 8.50 3.50 3.50 3.50 10.00 0.00 -
NAPS 2.04 1.89 1.83 1.62 1.51 1.59 3.23 -7.36%
Adjusted Per Share Value based on latest NOSH - 167,225
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 65.33 54.05 71.40 40.14 29.69 24.86 22.23 19.67%
EPS 14.71 13.06 9.12 9.31 1.30 6.29 6.64 14.16%
DPS 5.00 8.62 3.55 3.50 3.47 9.82 0.00 -
NAPS 2.0406 1.9174 1.856 1.6221 1.4953 1.5609 1.5617 4.55%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.84 1.58 1.78 2.36 1.36 1.76 3.30 -
P/RPS 2.82 2.97 2.53 5.89 4.54 6.95 7.18 -14.41%
P/EPS 12.51 12.28 19.80 25.38 103.82 27.46 24.02 -10.29%
EY 7.99 8.15 5.05 3.94 0.96 3.64 4.16 11.48%
DY 2.72 5.38 1.97 1.48 2.57 5.68 0.00 -
P/NAPS 0.90 0.84 0.97 1.46 0.90 1.11 1.02 -2.06%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 04/08/10 17/08/09 24/07/08 23/07/07 17/08/06 30/08/05 17/08/04 -
Price 1.93 1.56 1.62 2.83 1.39 1.78 1.46 -
P/RPS 2.96 2.93 2.30 7.06 4.64 7.03 3.18 -1.18%
P/EPS 13.12 12.12 18.02 30.43 106.11 27.77 10.63 3.56%
EY 7.62 8.25 5.55 3.29 0.94 3.60 9.41 -3.45%
DY 2.59 5.45 2.16 1.24 2.52 5.62 0.00 -
P/NAPS 0.95 0.83 0.89 1.75 0.92 1.12 0.45 13.25%

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