[EPIC] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -87.75%
YoY- -148.88%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 198,922 249,126 143,655 97,302 87,311 78,282 63,606 20.90%
PBT 40,057 54,173 43,329 1,020 31,372 30,830 24,377 8.62%
Tax -6,586 -15,307 -12,508 -12,653 -7,969 -7,560 -9,062 -5.17%
NP 33,471 38,866 30,821 -11,633 23,403 23,270 15,315 13.90%
-
NP to SH 27,844 32,907 27,511 -11,389 23,300 23,270 15,315 10.46%
-
Tax Rate 16.44% 28.26% 28.87% 1,240.49% 25.40% 24.52% 37.17% -
Total Cost 165,451 210,260 112,834 108,935 63,908 55,012 48,291 22.75%
-
Net Worth 314,975 316,479 272,175 240,719 254,023 268,248 242,132 4.47%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 20,311 12,688 11,590 15,361 33,567 9,690 10,399 11.79%
Div Payout % 72.95% 38.56% 42.13% 0.00% 144.06% 41.65% 67.91% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 314,975 316,479 272,175 240,719 254,023 268,248 242,132 4.47%
NOSH 169,341 169,240 165,960 157,333 163,886 161,595 80,710 13.13%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 16.83% 15.60% 21.45% -11.96% 26.80% 29.73% 24.08% -
ROE 8.84% 10.40% 10.11% -4.73% 9.17% 8.67% 6.33% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 117.47 147.20 86.56 61.84 53.28 48.44 78.81 6.87%
EPS 16.44 19.44 16.58 -7.24 14.22 14.40 18.98 -2.36%
DPS 12.00 7.50 7.00 9.76 20.50 6.00 12.89 -1.18%
NAPS 1.86 1.87 1.64 1.53 1.55 1.66 3.00 -7.65%
Adjusted Per Share Value based on latest NOSH - 157,333
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 119.25 149.34 86.12 58.33 52.34 46.93 38.13 20.90%
EPS 16.69 19.73 16.49 -6.83 13.97 13.95 9.18 10.46%
DPS 12.18 7.61 6.95 9.21 20.12 5.81 6.23 11.81%
NAPS 1.8882 1.8972 1.6316 1.443 1.5228 1.6081 1.4515 4.47%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.52 1.12 2.58 1.29 1.75 1.73 3.02 -
P/RPS 1.29 0.76 2.98 2.09 3.28 3.57 3.83 -16.57%
P/EPS 9.24 5.76 15.56 -17.82 12.31 12.01 15.92 -8.66%
EY 10.82 17.36 6.43 -5.61 8.12 8.32 6.28 9.48%
DY 7.89 6.70 2.71 7.57 11.71 3.47 4.27 10.76%
P/NAPS 0.82 0.60 1.57 0.84 1.13 1.04 1.01 -3.41%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 23/11/09 10/11/08 20/11/07 21/11/06 17/11/05 25/11/04 28/11/03 -
Price 1.49 1.04 2.50 1.29 1.64 1.73 2.88 -
P/RPS 1.27 0.71 2.89 2.09 3.08 3.57 3.65 -16.12%
P/EPS 9.06 5.35 15.08 -17.82 11.54 12.01 15.18 -8.23%
EY 11.04 18.70 6.63 -5.61 8.67 8.32 6.59 8.97%
DY 8.05 7.21 2.80 7.57 12.50 3.47 4.47 10.29%
P/NAPS 0.80 0.56 1.52 0.84 1.06 1.04 0.96 -2.99%

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