[EPIC] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 2.76%
YoY- 14.27%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 200,711 121,716 89,188 81,164 72,777 62,524 56,798 23.39%
PBT 50,363 26,859 8,140 31,217 29,384 20,541 23,958 13.16%
Tax -14,840 -10,853 -11,624 -7,145 -8,318 -9,708 -7,332 12.45%
NP 35,523 16,006 -3,484 24,072 21,066 10,833 16,626 13.47%
-
NP to SH 30,374 14,318 -3,672 24,072 21,066 10,833 16,643 10.53%
-
Tax Rate 29.47% 40.41% 142.80% 22.89% 28.31% 47.26% 30.60% -
Total Cost 165,188 105,710 92,672 57,092 51,711 51,691 40,172 26.54%
-
Net Worth 304,402 259,345 244,058 272,575 255,718 258,936 250,222 3.31%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 11,727 9,714 33,563 11,431 9,684 10,378 8,072 6.41%
Div Payout % 38.61% 67.85% 0.00% 47.49% 45.97% 95.81% 48.51% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 304,402 259,345 244,058 272,575 255,718 258,936 250,222 3.31%
NOSH 169,112 165,188 161,627 163,218 80,668 80,665 80,716 13.10%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 17.70% 13.15% -3.91% 29.66% 28.95% 17.33% 29.27% -
ROE 9.98% 5.52% -1.50% 8.83% 8.24% 4.18% 6.65% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 118.68 73.68 55.18 49.73 90.22 77.51 70.37 9.09%
EPS 17.96 8.67 -2.27 14.75 26.11 13.43 20.62 -2.27%
DPS 7.00 5.88 20.77 7.00 12.00 12.87 10.00 -5.76%
NAPS 1.80 1.57 1.51 1.67 3.17 3.21 3.10 -8.65%
Adjusted Per Share Value based on latest NOSH - 163,218
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 120.32 72.97 53.47 48.66 43.63 37.48 34.05 23.39%
EPS 18.21 8.58 -2.20 14.43 12.63 6.49 9.98 10.53%
DPS 7.03 5.82 20.12 6.85 5.81 6.22 4.84 6.41%
NAPS 1.8248 1.5547 1.4631 1.634 1.533 1.5523 1.50 3.31%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 1.85 1.70 1.61 1.65 3.56 1.50 0.00 -
P/RPS 1.56 2.31 2.92 3.32 3.95 1.94 0.00 -
P/EPS 10.30 19.61 -70.87 11.19 13.63 11.17 0.00 -
EY 9.71 5.10 -1.41 8.94 7.34 8.95 0.00 -
DY 3.78 3.46 12.90 4.24 3.37 8.58 0.00 -
P/NAPS 1.03 1.08 1.07 0.99 1.12 0.47 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 12/05/08 17/05/07 22/05/06 26/05/05 24/05/04 26/05/03 20/05/02 -
Price 2.13 2.27 1.47 1.75 3.40 1.79 0.00 -
P/RPS 1.79 3.08 2.66 3.52 3.77 2.31 0.00 -
P/EPS 11.86 26.19 -64.70 11.87 13.02 13.33 0.00 -
EY 8.43 3.82 -1.55 8.43 7.68 7.50 0.00 -
DY 3.29 2.59 14.13 4.00 3.53 7.19 0.00 -
P/NAPS 1.18 1.45 0.97 1.05 1.07 0.56 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