[EPIC] YoY 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- 34.4%
YoY- 35.85%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 40,073 26,085 21,116 18,253 17,075 16,602 14,635 18.27%
PBT 12,642 4,932 9,237 8,277 7,149 3,702 8,179 7.52%
Tax -3,526 -3,098 -1,961 -1,490 -2,153 -2,536 -2,127 8.78%
NP 9,116 1,834 7,276 6,787 4,996 1,166 6,052 7.06%
-
NP to SH 8,464 1,888 7,211 6,787 4,996 1,166 6,052 5.74%
-
Tax Rate 27.89% 62.81% 21.23% 18.00% 30.12% 68.50% 26.01% -
Total Cost 30,957 24,251 13,840 11,466 12,079 15,436 8,583 23.82%
-
Net Worth 272,175 240,719 254,023 268,248 264,731 254,911 253,377 1.19%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 5,808 3,933 5,736 5,655 5,649 5,628 - -
Div Payout % 68.63% 208.33% 79.55% 83.33% 113.09% 482.76% - -
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 272,175 240,719 254,023 268,248 264,731 254,911 253,377 1.19%
NOSH 165,960 157,333 163,886 161,595 80,710 80,413 80,693 12.76%
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 22.75% 7.03% 34.46% 37.18% 29.26% 7.02% 41.35% -
ROE 3.11% 0.78% 2.84% 2.53% 1.89% 0.46% 2.39% -
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 24.15 16.58 12.88 11.30 21.16 20.65 18.14 4.88%
EPS 5.10 1.20 4.40 4.20 6.19 1.45 7.50 -6.22%
DPS 3.50 2.50 3.50 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 24.02 15.64 12.66 10.94 10.24 9.95 8.77 18.27%
EPS 5.07 1.13 4.32 4.07 2.99 0.70 3.63 5.72%
DPS 3.48 2.36 3.44 3.39 3.39 3.37 0.00 -
NAPS 1.6316 1.443 1.5228 1.6081 1.587 1.5281 1.5189 1.19%
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 10.68 7.78 13.58 15.32 14.28 0.00 0.00 -
P/EPS 50.59 107.50 39.77 41.19 48.79 0.00 0.00 -
EY 1.98 0.93 2.51 2.43 2.05 0.00 0.00 -
DY 1.36 1.94 2.00 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 10.35 7.78 12.73 15.32 13.61 0.00 0.00 -
P/EPS 49.02 107.50 37.27 41.19 46.53 0.00 0.00 -
EY 2.04 0.93 2.68 2.43 2.15 0.00 0.00 -
DY 1.40 1.94 2.13 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