[EPIC] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 89.63%
YoY- 238.95%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 183,466 244,791 175,741 112,257 84,277 80,106 70,512 17.26%
PBT 54,459 39,836 47,627 18,480 12,981 31,256 28,767 11.21%
Tax -5,521 -13,932 -12,659 -9,831 -10,481 -7,876 -8,933 -7.69%
NP 48,938 25,904 34,968 8,649 2,500 23,380 19,834 16.22%
-
NP to SH 42,146 22,183 30,673 7,684 2,267 23,380 19,834 13.37%
-
Tax Rate 10.14% 34.97% 26.58% 53.20% 80.74% 25.20% 31.05% -
Total Cost 134,528 218,887 140,773 103,608 81,777 56,726 50,678 17.65%
-
Net Worth 319,982 290,926 291,568 255,604 239,725 269,779 254,021 3.91%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 14,390 12,685 11,729 9,894 26,811 11,308 5,241 18.31%
Div Payout % 34.15% 57.19% 38.24% 128.77% 1,182.68% 48.37% 26.43% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 319,982 290,926 291,568 255,604 239,725 269,779 254,021 3.91%
NOSH 169,303 169,143 167,568 164,906 157,714 161,544 80,641 13.14%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 26.67% 10.58% 19.90% 7.70% 2.97% 29.19% 28.13% -
ROE 13.17% 7.62% 10.52% 3.01% 0.95% 8.67% 7.81% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 108.37 144.72 104.88 68.07 53.44 49.59 87.44 3.63%
EPS 24.89 13.12 18.32 4.70 1.38 14.50 12.30 12.45%
DPS 8.50 7.50 7.00 6.00 17.00 7.00 6.50 4.56%
NAPS 1.89 1.72 1.74 1.55 1.52 1.67 3.15 -8.15%
Adjusted Per Share Value based on latest NOSH - 165,258
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 109.98 146.75 105.35 67.29 50.52 48.02 42.27 17.26%
EPS 25.27 13.30 18.39 4.61 1.36 14.02 11.89 13.37%
DPS 8.63 7.60 7.03 5.93 16.07 6.78 3.14 18.33%
NAPS 1.9182 1.744 1.7479 1.5323 1.4371 1.6173 1.5228 3.91%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.48 0.90 2.62 1.33 1.69 1.75 2.95 -
P/RPS 1.37 0.62 2.50 1.95 3.16 3.53 3.37 -13.91%
P/EPS 5.95 6.86 14.31 28.54 117.57 12.09 11.99 -11.01%
EY 16.82 14.57 6.99 3.50 0.85 8.27 8.34 12.39%
DY 5.74 8.33 2.67 4.51 10.06 4.00 2.20 17.31%
P/NAPS 0.78 0.52 1.51 0.86 1.11 1.05 0.94 -3.05%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 22/02/10 27/02/09 19/02/08 15/02/07 09/03/06 17/02/05 24/03/04 -
Price 1.51 1.22 2.10 1.57 1.60 1.71 3.88 -
P/RPS 1.39 0.84 2.00 2.31 2.99 3.45 4.44 -17.58%
P/EPS 6.07 9.30 11.47 33.69 111.31 11.82 15.78 -14.70%
EY 16.49 10.75 8.72 2.97 0.90 8.46 6.34 17.25%
DY 5.63 6.15 3.33 3.82 10.63 4.09 1.68 22.30%
P/NAPS 0.80 0.71 1.21 1.01 1.05 1.02 1.23 -6.91%

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