[EPIC] YoY TTM Result on 30-Jun-2007 [#2]

Stock

[EPIC] EASTERN PACIFIC IND. CORP

Announcement Date

23-Jul-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 46.21%

YoY- 445.12%

Quarter Report

IFR 2Q 2007_final.doc

Latest QR

Upcoming QR

EPIC's Result

EPIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	202,275	215,854	228,516	129,667	92,333	84,448	77,104	17.42%
YoY %	-6.29%	-5.54%	76.23%	40.43%	9.34%	9.52%	-	-
Horiz. %	262.34%	279.95%	296.37%	168.17%	119.75%	109.52%	100.00%	-
PBT	63,065	40,656	51,857	35,619	5,325	30,412	29,702	13.36%
YoY %	55.12%	-21.60%	45.59%	568.90%	-82.49%	2.39%	-	-
Horiz. %	212.33%	136.88%	174.59%	119.92%	17.93%	102.39%	100.00%	-
Tax	-12,582	-7,831	-15,708	-12,080	-11,516	-7,498	-8,223	7.34%
YoY %	-60.67%	50.15%	-30.03%	-4.90%	-53.59%	8.82%	-	-
Horiz. %	153.01%	95.23%	191.03%	146.91%	140.05%	91.18%	100.00%	-
NP	50,483	32,825	36,149	23,539	-6,191	22,914	21,479	15.29%
YoY %	53.79%	-9.20%	53.57%	480.21%	-127.02%	6.68%	-	-
Horiz. %	235.03%	152.82%	168.30%	109.59%	-28.82%	106.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	44,914	27,956	30,455	20,935	-6,066	22,876	21,479	13.07%
YoY %	60.66%	-8.21%	45.47%	445.12%	-126.52%	6.50%	-	-
Horiz. %	209.11%	130.16%	141.79%	97.47%	-28.24%	106.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.95%	19.26%	30.29%	33.91%	216.26%	24.65%	27.69%	-
YoY %	3.58%	-36.41%	-10.68%	-84.32%	777.32%	-10.98%	-	-
Horiz. %	72.05%	69.56%	109.39%	122.46%	781.00%	89.02%	100.00%	-
Total Cost	151,792	183,029	192,367	106,128	98,524	61,534	55,625	18.20%
YoY %	-17.07%	-4.85%	81.26%	7.72%	60.11%	10.62%	-	-
Horiz. %	272.88%	329.04%	345.83%	190.79%	177.12%	110.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	341,711	319,755	309,733	270,905	250,522	260,760	260,567	4.61%
YoY %	6.87%	3.24%	14.33%	8.14%	-3.93%	0.07%	-	-
Horiz. %	131.14%	122.72%	118.87%	103.97%	96.14%	100.07%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	14,326	21,154	11,727	9,714	17,163	27,831	9,684	6.74%
YoY %	-32.28%	80.39%	20.72%	-43.40%	-38.33%	187.39%	-	-
Horiz. %	147.93%	218.44%	121.10%	100.31%	177.23%	287.39%	100.00%	-
Div Payout %	31.90%	75.67%	38.51%	46.41%	0.00%	121.66%	45.09%	-
YoY %	-57.84%	96.49%	-17.02%	0.00%	0.00%	169.82%	-	-
Horiz. %	70.75%	167.82%	85.41%	102.93%	0.00%	269.82%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	341,711	319,755	309,733	270,905	250,522	260,760	260,567	4.61%
YoY %	6.87%	3.24%	14.33%	8.14%	-3.93%	0.07%	-	-
Horiz. %	131.14%	122.72%	118.87%	103.97%	96.14%	100.07%	100.00%	-
NOSH	167,505	169,182	169,253	167,225	165,909	164,000	80,670	12.94%
YoY %	-0.99%	-0.04%	1.21%	0.79%	1.16%	103.30%	-	-
Horiz. %	207.64%	209.72%	209.81%	207.30%	205.66%	203.30%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	24.96%	15.21%	15.82%	18.15%	-6.71%	27.13%	27.86%	-
YoY %	64.10%	-3.86%	-12.84%	370.49%	-124.73%	-2.62%	-	-
Horiz. %	89.59%	54.59%	56.78%	65.15%	-24.08%	97.38%	100.00%	-
ROE	13.14%	8.74%	9.83%	7.73%	-2.42%	8.77%	8.24%	-
YoY %	50.34%	-11.09%	27.17%	419.42%	-127.59%	6.43%	-	-
Horiz. %	159.47%	106.07%	119.30%	93.81%	-29.37%	106.43%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	120.76	127.59	135.01	77.54	55.65	51.49	95.58	3.97%
YoY %	-5.35%	-5.50%	74.12%	39.34%	8.08%	-46.13%	-	-
Horiz. %	126.34%	133.49%	141.25%	81.13%	58.22%	53.87%	100.00%	-
EPS	26.81	16.52	17.99	12.52	-3.66	13.95	26.63	0.11%
YoY %	62.29%	-8.17%	43.69%	442.08%	-126.24%	-47.62%	-	-
Horiz. %	100.68%	62.04%	67.56%	47.01%	-13.74%	52.38%	100.00%	-
DPS	8.50	12.50	7.00	5.81	10.35	17.00	12.00	-5.58%
YoY %	-32.00%	78.57%	20.48%	-43.86%	-39.12%	41.67%	-	-
Horiz. %	70.83%	104.17%	58.33%	48.42%	86.25%	141.67%	100.00%	-
NAPS	2.04	1.89	1.83	1.62	1.51	1.59	3.23	-7.36%
YoY %	7.94%	3.28%	12.96%	7.28%	-5.03%	-50.77%	-	-
Horiz. %	63.16%	58.51%	56.66%	50.15%	46.75%	49.23%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 167,225
RPS	121.26	129.40	136.99	77.73	55.35	50.62	46.22	17.43%
YoY %	-6.29%	-5.54%	76.24%	40.43%	9.34%	9.52%	-	-
Horiz. %	262.35%	279.97%	296.39%	168.17%	119.75%	109.52%	100.00%	-
EPS	26.92	16.76	18.26	12.55	-3.64	13.71	12.88	13.06%
YoY %	60.62%	-8.21%	45.50%	444.78%	-126.55%	6.44%	-	-
Horiz. %	209.01%	130.12%	141.77%	97.44%	-28.26%	106.44%	100.00%	-
DPS	8.59	12.68	7.03	5.82	10.29	16.68	5.81	6.73%
YoY %	-32.26%	80.37%	20.79%	-43.44%	-38.31%	187.09%	-	-
Horiz. %	147.85%	218.24%	121.00%	100.17%	177.11%	287.09%	100.00%	-
NAPS	2.0485	1.9168	1.8568	1.624	1.5018	1.5632	1.562	4.62%
YoY %	6.87%	3.23%	14.33%	8.14%	-3.93%	0.08%	-	-
Horiz. %	131.15%	122.71%	118.87%	103.97%	96.15%	100.08%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	1.84	1.58	1.78	2.36	1.36	1.76	3.30	-
P/RPS	1.52	1.24	1.32	3.04	2.44	3.42	3.45	-12.76%
YoY %	22.58%	-6.06%	-56.58%	24.59%	-28.65%	-0.87%	-	-
Horiz. %	44.06%	35.94%	38.26%	88.12%	70.72%	99.13%	100.00%	-
P/EPS	6.86	9.56	9.89	18.85	-37.20	12.62	12.39	-9.37%
YoY %	-28.24%	-3.34%	-47.53%	150.67%	-394.77%	1.86%	-	-
Horiz. %	55.37%	77.16%	79.82%	152.14%	-300.24%	101.86%	100.00%	-
EY	14.57	10.46	10.11	5.30	-2.69	7.93	8.07	10.34%
YoY %	39.29%	3.46%	90.75%	297.03%	-133.92%	-1.73%	-	-
Horiz. %	180.55%	129.62%	125.28%	65.68%	-33.33%	98.27%	100.00%	-
DY	4.62	7.91	3.93	2.46	7.61	9.66	3.64	4.05%
YoY %	-41.59%	101.27%	59.76%	-67.67%	-21.22%	165.38%	-	-
Horiz. %	126.92%	217.31%	107.97%	67.58%	209.07%	265.38%	100.00%	-
P/NAPS	0.90	0.84	0.97	1.46	0.90	1.11	1.02	-2.06%
YoY %	7.14%	-13.40%	-33.56%	62.22%	-18.92%	8.82%	-	-
Horiz. %	88.24%	82.35%	95.10%	143.14%	88.24%	108.82%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	04/08/10	17/08/09	24/07/08	23/07/07	17/08/06	30/08/05	17/08/04	-
Price	1.93	1.56	1.62	2.83	1.39	1.78	1.46	-
P/RPS	1.60	1.22	1.20	3.65	2.50	3.46	1.53	0.74%
YoY %	31.15%	1.67%	-67.12%	46.00%	-27.75%	126.14%	-	-
Horiz. %	104.58%	79.74%	78.43%	238.56%	163.40%	226.14%	100.00%	-
P/EPS	7.20	9.44	9.00	22.61	-38.02	12.76	5.48	4.65%
YoY %	-23.73%	4.89%	-60.19%	159.47%	-397.96%	132.85%	-	-
Horiz. %	131.39%	172.26%	164.23%	412.59%	-693.80%	232.85%	100.00%	-
EY	13.89	10.59	11.11	4.42	-2.63	7.84	18.24	-4.43%
YoY %	31.16%	-4.68%	151.36%	268.06%	-133.55%	-57.02%	-	-
Horiz. %	76.15%	58.06%	60.91%	24.23%	-14.42%	42.98%	100.00%	-
DY	4.40	8.01	4.32	2.05	7.44	9.55	8.22	-9.88%
YoY %	-45.07%	85.42%	110.73%	-72.45%	-22.09%	16.18%	-	-
Horiz. %	53.53%	97.45%	52.55%	24.94%	90.51%	116.18%	100.00%	-
P/NAPS	0.95	0.83	0.89	1.75	0.92	1.12	0.45	13.25%
YoY %	14.46%	-6.74%	-49.14%	90.22%	-17.86%	148.89%	-	-
Horiz. %	211.11%	184.44%	197.78%	388.89%	204.44%	248.89%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos