[EPIC] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
24-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 31.39%
YoY- 98.56%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 112,237 84,278 80,057 70,512 62,246 53,038 41,350 18.09%
PBT 18,414 12,982 31,302 28,492 19,284 24,271 17,068 1.27%
Tax -9,831 -10,481 -7,876 -8,370 -9,150 -7,477 6,183 -
NP 8,583 2,501 23,426 20,122 10,134 16,794 23,251 -15.29%
-
NP to SH 7,571 2,305 23,426 20,122 10,134 16,811 23,251 -17.04%
-
Tax Rate 53.39% 80.73% 25.16% 29.38% 47.45% 30.81% -36.23% -
Total Cost 103,654 81,777 56,631 50,390 52,112 36,244 18,099 33.74%
-
Net Worth 165,258 250,622 272,848 254,213 284,999 242,184 235,591 -5.73%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 9,590 33,619 11,374 9,684 10,378 8,072 8,070 2.91%
Div Payout % 126.67% 1,458.55% 48.55% 48.13% 102.42% 48.02% 34.71% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 165,258 250,622 272,848 254,213 284,999 242,184 235,591 -5.73%
NOSH 165,258 164,882 163,382 80,702 94,999 80,728 80,682 12.68%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 7.65% 2.97% 29.26% 28.54% 16.28% 31.66% 56.23% -
ROE 4.58% 0.92% 8.59% 7.92% 3.56% 6.94% 9.87% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 67.92 51.11 49.00 87.37 65.52 65.70 51.25 4.80%
EPS 4.58 1.40 14.34 24.93 10.67 20.82 28.82 -26.39%
DPS 5.80 20.50 6.96 12.00 10.93 10.00 10.00 -8.67%
NAPS 1.00 1.52 1.67 3.15 3.00 3.00 2.92 -16.34%
Adjusted Per Share Value based on latest NOSH - 80,702
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 67.28 50.52 47.99 42.27 37.31 31.79 24.79 18.09%
EPS 4.54 1.38 14.04 12.06 6.08 10.08 13.94 -17.04%
DPS 5.75 20.15 6.82 5.81 6.22 4.84 4.84 2.91%
NAPS 0.9907 1.5024 1.6356 1.5239 1.7085 1.4518 1.4123 -5.73%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 1.33 1.69 1.75 2.95 0.00 0.00 0.00 -
P/RPS 1.96 3.31 3.57 3.38 0.00 0.00 0.00 -
P/EPS 29.03 120.89 12.21 11.83 0.00 0.00 0.00 -
EY 3.44 0.83 8.19 8.45 0.00 0.00 0.00 -
DY 4.36 12.13 3.98 4.07 0.00 0.00 0.00 -
P/NAPS 1.33 1.11 1.05 0.94 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 15/02/07 09/03/06 17/02/05 24/03/04 21/02/03 14/02/02 23/02/01 -
Price 1.57 1.60 1.71 3.88 1.70 0.00 0.00 -
P/RPS 2.31 3.13 3.49 4.44 2.59 0.00 0.00 -
P/EPS 34.27 114.45 11.93 15.56 15.94 0.00 0.00 -
EY 2.92 0.87 8.38 6.43 6.27 0.00 0.00 -
DY 3.70 12.81 4.07 3.09 6.43 0.00 0.00 -
P/NAPS 1.57 1.05 1.02 1.23 0.57 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