[EPIC] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 87.25%
YoY- -77.12%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 133,921 179,790 107,024 75,608 62,581 55,329 47,557 18.81%
PBT 42,188 41,963 36,659 11,911 23,871 23,799 21,464 11.90%
Tax -4,894 -12,238 -10,873 -8,197 -6,024 -5,930 -6,741 -5.19%
NP 37,294 29,725 25,786 3,714 17,847 17,869 14,723 16.73%
-
NP to SH 32,584 26,125 23,772 4,052 17,707 17,869 14,723 14.14%
-
Tax Rate 11.60% 29.16% 29.66% 68.82% 25.24% 24.92% 31.41% -
Total Cost 96,627 150,065 81,238 71,894 44,734 37,460 32,834 19.68%
-
Net Worth 315,001 316,205 274,549 247,982 254,128 267,230 264,465 2.95%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 14,395 12,682 11,718 9,724 27,872 5,634 5,644 16.87%
Div Payout % 44.18% 48.54% 49.30% 240.00% 157.41% 31.53% 38.34% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 315,001 316,205 274,549 247,982 254,128 267,230 264,465 2.95%
NOSH 169,355 169,093 167,408 162,080 163,953 160,981 80,629 13.15%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 27.85% 16.53% 24.09% 4.91% 28.52% 32.30% 30.96% -
ROE 10.34% 8.26% 8.66% 1.63% 6.97% 6.69% 5.57% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 79.08 106.33 63.93 46.65 38.17 34.37 58.98 5.00%
EPS 19.24 15.45 14.20 2.50 10.80 11.10 18.26 0.87%
DPS 8.50 7.50 7.00 6.00 17.00 3.50 7.00 3.28%
NAPS 1.86 1.87 1.64 1.53 1.55 1.66 3.28 -9.01%
Adjusted Per Share Value based on latest NOSH - 157,333
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 80.28 107.78 64.16 45.32 37.52 33.17 28.51 18.81%
EPS 19.53 15.66 14.25 2.43 10.61 10.71 8.83 14.13%
DPS 8.63 7.60 7.02 5.83 16.71 3.38 3.38 16.89%
NAPS 1.8883 1.8956 1.6458 1.4866 1.5234 1.602 1.5854 2.95%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.52 1.12 2.58 1.29 1.75 1.73 3.02 -
P/RPS 1.92 1.05 4.04 2.77 4.58 5.03 5.12 -15.06%
P/EPS 7.90 7.25 18.17 51.60 16.20 15.59 16.54 -11.57%
EY 12.66 13.79 5.50 1.94 6.17 6.42 6.05 13.08%
DY 5.59 6.70 2.71 4.65 9.71 2.02 2.32 15.76%
P/NAPS 0.82 0.60 1.57 0.84 1.13 1.04 0.92 -1.89%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 23/11/09 10/11/08 20/11/07 21/11/06 17/11/05 25/11/04 28/11/03 -
Price 1.49 1.04 2.50 1.29 1.64 1.73 2.88 -
P/RPS 1.88 0.98 3.91 2.77 4.30 5.03 4.88 -14.68%
P/EPS 7.74 6.73 17.61 51.60 15.19 15.59 15.77 -11.17%
EY 12.91 14.86 5.68 1.94 6.59 6.42 6.34 12.57%
DY 5.70 7.21 2.80 4.65 10.37 2.02 2.43 15.25%
P/NAPS 0.80 0.56 1.52 0.84 1.06 1.04 0.88 -1.57%

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