[EPIC] YoY TTM Result on 31-Mar-2002 [#1]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
20-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -1.0%
YoY- -32.68%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 81,164 72,777 62,524 56,798 43,829 30,456 21.64%
PBT 31,217 29,384 20,541 23,958 18,865 19,364 10.01%
Tax -7,145 -8,318 -9,708 -7,332 5,856 -437 74.81%
NP 24,072 21,066 10,833 16,626 24,721 18,927 4.92%
-
NP to SH 24,072 21,066 10,833 16,643 24,721 18,927 4.92%
-
Tax Rate 22.89% 28.31% 47.26% 30.60% -31.04% 2.26% -
Total Cost 57,092 51,711 51,691 40,172 19,108 11,529 37.68%
-
Net Worth 272,575 255,718 258,936 250,222 238,843 220,988 4.28%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 11,431 9,684 10,378 8,072 8,070 5,646 15.14%
Div Payout % 47.49% 45.97% 95.81% 48.51% 32.65% 29.83% -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 272,575 255,718 258,936 250,222 238,843 220,988 4.28%
NOSH 163,218 80,668 80,665 80,716 80,690 80,652 15.13%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 29.66% 28.95% 17.33% 29.27% 56.40% 62.15% -
ROE 8.83% 8.24% 4.18% 6.65% 10.35% 8.56% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 49.73 90.22 77.51 70.37 54.32 37.76 5.65%
EPS 14.75 26.11 13.43 20.62 30.64 23.47 -8.86%
DPS 7.00 12.00 12.87 10.00 10.00 7.00 0.00%
NAPS 1.67 3.17 3.21 3.10 2.96 2.74 -9.42%
Adjusted Per Share Value based on latest NOSH - 80,716
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 48.66 43.63 37.48 34.05 26.27 18.26 21.64%
EPS 14.43 12.63 6.49 9.98 14.82 11.35 4.91%
DPS 6.85 5.81 6.22 4.84 4.84 3.38 15.16%
NAPS 1.634 1.533 1.5523 1.50 1.4318 1.3248 4.28%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 - - - -
Price 1.65 3.56 1.50 0.00 0.00 0.00 -
P/RPS 3.32 3.95 1.94 0.00 0.00 0.00 -
P/EPS 11.19 13.63 11.17 0.00 0.00 0.00 -
EY 8.94 7.34 8.95 0.00 0.00 0.00 -
DY 4.24 3.37 8.58 0.00 0.00 0.00 -
P/NAPS 0.99 1.12 0.47 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 26/05/05 24/05/04 26/05/03 20/05/02 22/05/01 - -
Price 1.75 3.40 1.79 0.00 0.00 0.00 -
P/RPS 3.52 3.77 2.31 0.00 0.00 0.00 -
P/EPS 11.87 13.02 13.33 0.00 0.00 0.00 -
EY 8.43 7.68 7.50 0.00 0.00 0.00 -
DY 4.00 3.53 7.19 0.00 0.00 0.00 -
P/NAPS 1.05 1.07 0.56 0.00 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