[EPIC] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 61.24%
YoY- 21.37%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 107,024 75,608 62,581 55,329 47,557 46,198 37,438 19.12%
PBT 36,659 11,911 23,871 23,799 21,464 17,100 20,908 9.80%
Tax -10,873 -8,197 -6,024 -5,930 -6,741 -6,812 -4,851 14.39%
NP 25,786 3,714 17,847 17,869 14,723 10,288 16,057 8.21%
-
NP to SH 23,772 4,052 17,707 17,869 14,723 10,288 16,057 6.75%
-
Tax Rate 29.66% 68.82% 25.24% 24.92% 31.41% 39.84% 23.20% -
Total Cost 81,238 71,894 44,734 37,460 32,834 35,910 21,381 24.90%
-
Net Worth 274,549 247,982 254,128 267,230 264,465 255,587 253,234 1.35%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 11,718 9,724 27,872 5,634 5,644 5,643 - -
Div Payout % 49.30% 240.00% 157.41% 31.53% 38.34% 54.86% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 274,549 247,982 254,128 267,230 264,465 255,587 253,234 1.35%
NOSH 167,408 162,080 163,953 160,981 80,629 80,626 80,647 12.93%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 24.09% 4.91% 28.52% 32.30% 30.96% 22.27% 42.89% -
ROE 8.66% 1.63% 6.97% 6.69% 5.57% 4.03% 6.34% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 63.93 46.65 38.17 34.37 58.98 57.30 46.42 5.47%
EPS 14.20 2.50 10.80 11.10 18.26 12.76 19.91 -5.47%
DPS 7.00 6.00 17.00 3.50 7.00 7.00 0.00 -
NAPS 1.64 1.53 1.55 1.66 3.28 3.17 3.14 -10.25%
Adjusted Per Share Value based on latest NOSH - 161,595
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 64.16 45.32 37.52 33.17 28.51 27.69 22.44 19.12%
EPS 14.25 2.43 10.61 10.71 8.83 6.17 9.63 6.74%
DPS 7.02 5.83 16.71 3.38 3.38 3.38 0.00 -
NAPS 1.6458 1.4866 1.5234 1.602 1.5854 1.5322 1.5181 1.35%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - - -
Price 2.58 1.29 1.75 1.73 3.02 0.00 0.00 -
P/RPS 4.04 2.77 4.58 5.03 5.12 0.00 0.00 -
P/EPS 18.17 51.60 16.20 15.59 16.54 0.00 0.00 -
EY 5.50 1.94 6.17 6.42 6.05 0.00 0.00 -
DY 2.71 4.65 9.71 2.02 2.32 0.00 0.00 -
P/NAPS 1.57 0.84 1.13 1.04 0.92 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 20/11/07 21/11/06 17/11/05 25/11/04 28/11/03 01/11/02 12/11/01 -
Price 2.50 1.29 1.64 1.73 2.88 0.00 0.00 -
P/RPS 3.91 2.77 4.30 5.03 4.88 0.00 0.00 -
P/EPS 17.61 51.60 15.19 15.59 15.77 0.00 0.00 -
EY 5.68 1.94 6.59 6.42 6.34 0.00 0.00 -
DY 2.80 4.65 10.37 2.02 2.43 0.00 0.00 -
P/NAPS 1.52 0.84 1.06 1.04 0.88 0.00 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