[EPIC] YoY TTM Result on 30-Sep-2005 [#3]

Stock

[EPIC] EASTERN PACIFIC IND. CORP

Announcement Date

17-Nov-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

30-Sep-2005 [#3]

Profit Trend

QoQ- 1.85%

YoY- 0.13%

Quarter Report

EPIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
TTM Result
Revenue	249,126	143,655	97,302	87,311	78,282	63,606	61,522	26.22%
YoY %	73.42%	47.64%	11.44%	11.53%	23.07%	3.39%	-	-
Horiz. %	404.94%	233.50%	158.16%	141.92%	127.24%	103.39%	100.00%	-
PBT	54,173	43,329	1,020	31,372	30,830	24,377	19,942	18.10%
YoY %	25.03%	4,147.94%	-96.75%	1.76%	26.47%	22.24%	-	-
Horiz. %	271.65%	217.28%	5.11%	157.32%	154.60%	122.24%	100.00%	-
Tax	-15,307	-12,508	-12,653	-7,969	-7,560	-9,062	-9,413	8.43%
YoY %	-22.38%	1.15%	-58.78%	-5.41%	16.57%	3.73%	-	-
Horiz. %	162.62%	132.88%	134.42%	84.66%	80.31%	96.27%	100.00%	-
NP	38,866	30,821	-11,633	23,403	23,270	15,315	10,529	24.29%
YoY %	26.10%	364.94%	-149.71%	0.57%	51.94%	45.46%	-	-
Horiz. %	369.13%	292.72%	-110.49%	222.27%	221.01%	145.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	32,907	27,511	-11,389	23,300	23,270	15,315	10,546	20.86%
YoY %	19.61%	341.56%	-148.88%	0.13%	51.94%	45.22%	-	-
Horiz. %	312.03%	260.87%	-107.99%	220.94%	220.65%	145.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.26%	28.87%	1,240.49%	25.40%	24.52%	37.17%	47.20%	-
YoY %	-2.11%	-97.67%	4,783.82%	3.59%	-34.03%	-21.25%	-	-
Horiz. %	59.87%	61.17%	2,628.16%	53.81%	51.95%	78.75%	100.00%	-
Total Cost	210,260	112,834	108,935	63,908	55,012	48,291	50,993	26.60%
YoY %	86.34%	3.58%	70.46%	16.17%	13.92%	-5.30%	-	-
Horiz. %	412.33%	221.27%	213.63%	125.33%	107.88%	94.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	316,479	272,175	240,719	254,023	268,248	242,132	254,911	3.66%
YoY %	16.28%	13.07%	-5.24%	-5.30%	10.79%	-5.01%	-	-
Horiz. %	124.15%	106.77%	94.43%	99.65%	105.23%	94.99%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Dividend
Div	12,688	11,590	15,361	33,567	9,690	10,399	13,701	-1.27%
YoY %	9.47%	-24.55%	-54.24%	246.41%	-6.82%	-24.10%	-	-
Horiz. %	92.61%	84.59%	112.12%	245.00%	70.72%	75.90%	100.00%	-
Div Payout %	38.56%	42.13%	0.00%	144.06%	41.65%	67.91%	129.92%	-
YoY %	-8.47%	0.00%	0.00%	245.88%	-38.67%	-47.73%	-	-
Horiz. %	29.68%	32.43%	0.00%	110.88%	32.06%	52.27%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Equity
Net Worth	316,479	272,175	240,719	254,023	268,248	242,132	254,911	3.66%
YoY %	16.28%	13.07%	-5.24%	-5.30%	10.79%	-5.01%	-	-
Horiz. %	124.15%	106.77%	94.43%	99.65%	105.23%	94.99%	100.00%	-
NOSH	169,240	165,960	157,333	163,886	161,595	80,710	80,413	13.19%
YoY %	1.98%	5.48%	-4.00%	1.42%	100.22%	0.37%	-	-
Horiz. %	210.46%	206.38%	195.66%	203.81%	200.96%	100.37%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Ratio Analysis
NP Margin	15.60%	21.45%	-11.96%	26.80%	29.73%	24.08%	17.11%	-
YoY %	-27.27%	279.35%	-144.63%	-9.86%	23.46%	40.74%	-	-
Horiz. %	91.17%	125.37%	-69.90%	156.63%	173.76%	140.74%	100.00%	-
ROE	10.40%	10.11%	-4.73%	9.17%	8.67%	6.33%	4.14%	-
YoY %	2.87%	313.74%	-151.58%	5.77%	36.97%	52.90%	-	-
Horiz. %	251.21%	244.20%	-114.25%	221.50%	209.42%	152.90%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Per Share
RPS	147.20	86.56	61.84	53.28	48.44	78.81	76.51	11.51%
YoY %	70.06%	39.97%	16.07%	9.99%	-38.54%	3.01%	-	-
Horiz. %	192.39%	113.14%	80.83%	69.64%	63.31%	103.01%	100.00%	-
EPS	19.44	16.58	-7.24	14.22	14.40	18.98	13.11	6.77%
YoY %	17.25%	329.01%	-150.91%	-1.25%	-24.13%	44.77%	-	-
Horiz. %	148.28%	126.47%	-55.23%	108.47%	109.84%	144.77%	100.00%	-
DPS	7.50	7.00	9.76	20.50	6.00	12.89	17.00	-12.73%
YoY %	7.14%	-28.28%	-52.39%	241.67%	-53.45%	-24.18%	-	-
Horiz. %	44.12%	41.18%	57.41%	120.59%	35.29%	75.82%	100.00%	-
NAPS	1.87	1.64	1.53	1.55	1.66	3.00	3.17	-8.41%
YoY %	14.02%	7.19%	-1.29%	-6.63%	-44.67%	-5.36%	-	-
Horiz. %	58.99%	51.74%	48.26%	48.90%	52.37%	94.64%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Adjusted Per Share Value based on latest NOSH - 163,886
RPS	149.34	86.12	58.33	52.34	46.93	38.13	36.88	26.22%
YoY %	73.41%	47.64%	11.44%	11.53%	23.08%	3.39%	-	-
Horiz. %	404.93%	233.51%	158.16%	141.92%	127.25%	103.39%	100.00%	-
EPS	19.73	16.49	-6.83	13.97	13.95	9.18	6.32	20.87%
YoY %	19.65%	341.43%	-148.89%	0.14%	51.96%	45.25%	-	-
Horiz. %	312.18%	260.92%	-108.07%	221.04%	220.73%	145.25%	100.00%	-
DPS	7.61	6.95	9.21	20.12	5.81	6.23	8.21	-1.25%
YoY %	9.50%	-24.54%	-54.22%	246.30%	-6.74%	-24.12%	-	-
Horiz. %	92.69%	84.65%	112.18%	245.07%	70.77%	75.88%	100.00%	-
NAPS	1.8972	1.6316	1.443	1.5228	1.6081	1.4515	1.5281	3.66%
YoY %	16.28%	13.07%	-5.24%	-5.30%	10.79%	-5.01%	-	-
Horiz. %	124.15%	106.77%	94.43%	99.65%	105.24%	94.99%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-	-
Price	1.12	2.58	1.29	1.75	1.73	3.02	0.00	-
P/RPS	0.76	2.98	2.09	3.28	3.57	3.83	0.00	-
YoY %	-74.50%	42.58%	-36.28%	-8.12%	-6.79%	0.00%	-	-
Horiz. %	19.84%	77.81%	54.57%	85.64%	93.21%	100.00%	-	-
P/EPS	5.76	15.56	-17.82	12.31	12.01	15.92	0.00	-
YoY %	-62.98%	187.32%	-244.76%	2.50%	-24.56%	0.00%	-	-
Horiz. %	36.18%	97.74%	-111.93%	77.32%	75.44%	100.00%	-	-
EY	17.36	6.43	-5.61	8.12	8.32	6.28	0.00	-
YoY %	169.98%	214.62%	-169.09%	-2.40%	32.48%	0.00%	-	-
Horiz. %	276.43%	102.39%	-89.33%	129.30%	132.48%	100.00%	-	-
DY	6.70	2.71	7.57	11.71	3.47	4.27	0.00	-
YoY %	147.23%	-64.20%	-35.35%	237.46%	-18.74%	0.00%	-	-
Horiz. %	156.91%	63.47%	177.28%	274.24%	81.26%	100.00%	-	-
P/NAPS	0.60	1.57	0.84	1.13	1.04	1.01	0.00	-
YoY %	-61.78%	86.90%	-25.66%	8.65%	2.97%	0.00%	-	-
Horiz. %	59.41%	155.45%	83.17%	111.88%	102.97%	100.00%	-	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Announcement Date
Date	10/11/08	20/11/07	21/11/06	17/11/05	25/11/04	28/11/03	01/11/02	-
Price	1.04	2.50	1.29	1.64	1.73	2.88	0.00	-
P/RPS	0.71	2.89	2.09	3.08	3.57	3.65	0.00	-
YoY %	-75.43%	38.28%	-32.14%	-13.73%	-2.19%	0.00%	-	-
Horiz. %	19.45%	79.18%	57.26%	84.38%	97.81%	100.00%	-	-
P/EPS	5.35	15.08	-17.82	11.54	12.01	15.18	0.00	-
YoY %	-64.52%	184.62%	-254.42%	-3.91%	-20.88%	0.00%	-	-
Horiz. %	35.24%	99.34%	-117.39%	76.02%	79.12%	100.00%	-	-
EY	18.70	6.63	-5.61	8.67	8.32	6.59	0.00	-
YoY %	182.05%	218.18%	-164.71%	4.21%	26.25%	0.00%	-	-
Horiz. %	283.76%	100.61%	-85.13%	131.56%	126.25%	100.00%	-	-
DY	7.21	2.80	7.57	12.50	3.47	4.47	0.00	-
YoY %	157.50%	-63.01%	-39.44%	260.23%	-22.37%	0.00%	-	-
Horiz. %	161.30%	62.64%	169.35%	279.64%	77.63%	100.00%	-	-
P/NAPS	0.56	1.52	0.84	1.06	1.04	0.96	0.00	-
YoY %	-63.16%	80.95%	-20.75%	1.92%	8.33%	0.00%	-	-
Horiz. %	58.33%	158.33%	87.50%	110.42%	108.33%	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