[EPIC] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 166.48%
YoY- 228.46%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 183,466 244,792 176,359 112,237 84,278 80,057 70,512 17.26%
PBT 54,459 39,834 49,037 18,414 12,982 31,302 28,492 11.39%
Tax -5,521 -13,930 -13,944 -9,831 -10,481 -7,876 -8,370 -6.69%
NP 48,938 25,904 35,093 8,583 2,501 23,426 20,122 15.94%
-
NP to SH 42,146 21,388 30,772 7,571 2,305 23,426 20,122 13.10%
-
Tax Rate 10.14% 34.97% 28.44% 53.39% 80.73% 25.16% 29.38% -
Total Cost 134,528 218,888 141,266 103,654 81,777 56,631 50,390 17.76%
-
Net Worth 319,650 169,900 296,668 165,258 250,622 272,848 254,213 3.88%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 20,311 18,612 11,590 9,590 33,619 11,374 9,684 13.12%
Div Payout % 48.19% 87.02% 37.66% 126.67% 1,458.55% 48.55% 48.13% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 319,650 169,900 296,668 165,258 250,622 272,848 254,213 3.88%
NOSH 169,127 169,900 169,525 165,258 164,882 163,382 80,702 13.11%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 26.67% 10.58% 19.90% 7.65% 2.97% 29.26% 28.54% -
ROE 13.19% 12.59% 10.37% 4.58% 0.92% 8.59% 7.92% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 108.48 144.08 104.03 67.92 51.11 49.00 87.37 3.66%
EPS 24.92 12.59 18.15 4.58 1.40 14.34 24.93 -0.00%
DPS 12.00 11.00 6.84 5.80 20.50 6.96 12.00 0.00%
NAPS 1.89 1.00 1.75 1.00 1.52 1.67 3.15 -8.15%
Adjusted Per Share Value based on latest NOSH - 165,258
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 109.98 146.75 105.72 67.28 50.52 47.99 42.27 17.26%
EPS 25.27 12.82 18.45 4.54 1.38 14.04 12.06 13.10%
DPS 12.18 11.16 6.95 5.75 20.15 6.82 5.81 13.11%
NAPS 1.9162 1.0185 1.7784 0.9907 1.5024 1.6356 1.5239 3.88%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.48 0.90 2.62 1.33 1.69 1.75 2.95 -
P/RPS 1.36 0.62 2.52 1.96 3.31 3.57 3.38 -14.06%
P/EPS 5.94 7.15 14.43 29.03 120.89 12.21 11.83 -10.83%
EY 16.84 13.99 6.93 3.44 0.83 8.19 8.45 12.16%
DY 8.11 12.22 2.61 4.36 12.13 3.98 4.07 12.16%
P/NAPS 0.78 0.90 1.50 1.33 1.11 1.05 0.94 -3.05%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 22/02/10 27/02/09 19/02/08 15/02/07 09/03/06 17/02/05 24/03/04 -
Price 1.51 1.22 2.10 1.57 1.60 1.71 3.88 -
P/RPS 1.39 0.85 2.02 2.31 3.13 3.49 4.44 -17.58%
P/EPS 6.06 9.69 11.57 34.27 114.45 11.93 15.56 -14.53%
EY 16.50 10.32 8.64 2.92 0.87 8.38 6.43 16.99%
DY 7.95 9.02 3.26 3.70 12.81 4.07 3.09 17.04%
P/NAPS 0.80 1.22 1.20 1.57 1.05 1.02 1.23 -6.91%

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