[EPIC] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 53.03%
YoY- 486.67%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 181,828 133,921 179,790 107,024 75,608 62,581 55,329 21.92%
PBT 57,271 42,188 41,963 36,659 11,911 23,871 23,799 15.75%
Tax -16,911 -4,894 -12,238 -10,873 -8,197 -6,024 -5,930 19.07%
NP 40,360 37,294 29,725 25,786 3,714 17,847 17,869 14.53%
-
NP to SH 37,971 32,584 26,125 23,772 4,052 17,707 17,869 13.37%
-
Tax Rate 29.53% 11.60% 29.16% 29.66% 68.82% 25.24% 24.92% -
Total Cost 141,468 96,627 150,065 81,238 71,894 44,734 37,460 24.77%
-
Net Worth 353,684 315,001 316,205 274,549 247,982 254,128 267,230 4.78%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 8,341 14,395 12,682 11,718 9,724 27,872 5,634 6.75%
Div Payout % 21.97% 44.18% 48.54% 49.30% 240.00% 157.41% 31.53% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 353,684 315,001 316,205 274,549 247,982 254,128 267,230 4.78%
NOSH 166,832 169,355 169,093 167,408 162,080 163,953 160,981 0.59%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 22.20% 27.85% 16.53% 24.09% 4.91% 28.52% 32.30% -
ROE 10.74% 10.34% 8.26% 8.66% 1.63% 6.97% 6.69% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 108.99 79.08 106.33 63.93 46.65 38.17 34.37 21.19%
EPS 22.76 19.24 15.45 14.20 2.50 10.80 11.10 12.70%
DPS 5.00 8.50 7.50 7.00 6.00 17.00 3.50 6.12%
NAPS 2.12 1.86 1.87 1.64 1.53 1.55 1.66 4.15%
Adjusted Per Share Value based on latest NOSH - 165,960
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 109.00 80.28 107.78 64.16 45.32 37.52 33.17 21.91%
EPS 22.76 19.53 15.66 14.25 2.43 10.61 10.71 13.38%
DPS 5.00 8.63 7.60 7.02 5.83 16.71 3.38 6.74%
NAPS 2.1202 1.8883 1.8956 1.6458 1.4866 1.5234 1.602 4.77%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.99 1.52 1.12 2.58 1.29 1.75 1.73 -
P/RPS 1.83 1.92 1.05 4.04 2.77 4.58 5.03 -15.50%
P/EPS 8.74 7.90 7.25 18.17 51.60 16.20 15.59 -9.19%
EY 11.44 12.66 13.79 5.50 1.94 6.17 6.42 10.10%
DY 2.51 5.59 6.70 2.71 4.65 9.71 2.02 3.68%
P/NAPS 0.94 0.82 0.60 1.57 0.84 1.13 1.04 -1.67%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/10 23/11/09 10/11/08 20/11/07 21/11/06 17/11/05 25/11/04 -
Price 2.29 1.49 1.04 2.50 1.29 1.64 1.73 -
P/RPS 2.10 1.88 0.98 3.91 2.77 4.30 5.03 -13.54%
P/EPS 10.06 7.74 6.73 17.61 51.60 15.19 15.59 -7.03%
EY 9.94 12.91 14.86 5.68 1.94 6.59 6.42 7.55%
DY 2.18 5.70 7.21 2.80 4.65 10.37 2.02 1.27%
P/NAPS 1.08 0.80 0.56 1.52 0.84 1.06 1.04 0.63%

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