[EPIC] YoY TTM Result on 31-Mar-2006 [#1]

Stock

[EPIC] EASTERN PACIFIC IND. CORP

Announcement Date

22-May-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Mar-2006 [#1]

Profit Trend

QoQ- -259.31%

YoY- -115.25%

Quarter Report

EPIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
TTM Result
Revenue	229,582	200,711	121,716	89,188	81,164	72,777	62,524	24.18%
YoY %	14.38%	64.90%	36.47%	9.89%	11.52%	16.40%	-	-
Horiz. %	367.19%	321.01%	194.67%	142.65%	129.81%	116.40%	100.00%	-
PBT	38,490	50,363	26,859	8,140	31,217	29,384	20,541	11.02%
YoY %	-23.57%	87.51%	229.96%	-73.92%	6.24%	43.05%	-	-
Horiz. %	187.38%	245.18%	130.76%	39.63%	151.97%	143.05%	100.00%	-
Tax	-13,049	-14,840	-10,853	-11,624	-7,145	-8,318	-9,708	5.04%
YoY %	12.07%	-36.74%	6.63%	-62.69%	14.10%	14.32%	-	-
Horiz. %	134.41%	152.86%	111.79%	119.74%	73.60%	85.68%	100.00%	-
NP	25,441	35,523	16,006	-3,484	24,072	21,066	10,833	15.27%
YoY %	-28.38%	121.94%	559.41%	-114.47%	14.27%	94.46%	-	-
Horiz. %	234.85%	327.91%	147.75%	-32.16%	222.21%	194.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,241	30,374	14,318	-3,672	24,072	21,066	10,833	12.72%
YoY %	-26.78%	112.14%	489.92%	-115.25%	14.27%	94.46%	-	-
Horiz. %	205.31%	280.38%	132.17%	-33.90%	222.21%	194.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.90%	29.47%	40.41%	142.80%	22.89%	28.31%	47.26%	-
YoY %	15.03%	-27.07%	-71.70%	523.85%	-19.15%	-40.10%	-	-
Horiz. %	71.73%	62.36%	85.51%	302.16%	48.43%	59.90%	100.00%	-
Total Cost	204,141	165,188	105,710	92,672	57,092	51,711	51,691	25.69%
YoY %	23.58%	56.27%	14.07%	62.32%	10.41%	0.04%	-	-
Horiz. %	394.93%	319.57%	204.50%	179.28%	110.45%	100.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	311,460	304,402	259,345	244,058	272,575	255,718	258,936	3.12%
YoY %	2.32%	17.37%	6.26%	-10.46%	6.59%	-1.24%	-	-
Horiz. %	120.28%	117.56%	100.16%	94.25%	105.27%	98.76%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Dividend
Div	21,157	11,727	9,714	33,563	11,431	9,684	10,378	12.59%
YoY %	80.41%	20.72%	-71.06%	193.61%	18.04%	-6.69%	-	-
Horiz. %	203.86%	113.00%	93.60%	323.41%	110.15%	93.31%	100.00%	-
Div Payout %	95.13%	38.61%	67.85%	0.00%	47.49%	45.97%	95.81%	-
YoY %	146.39%	-43.10%	0.00%	0.00%	3.31%	-52.02%	-	-
Horiz. %	99.29%	40.30%	70.82%	0.00%	49.57%	47.98%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Equity
Net Worth	311,460	304,402	259,345	244,058	272,575	255,718	258,936	3.12%
YoY %	2.32%	17.37%	6.26%	-10.46%	6.59%	-1.24%	-	-
Horiz. %	120.28%	117.56%	100.16%	94.25%	105.27%	98.76%	100.00%	-
NOSH	169,271	169,112	165,188	161,627	163,218	80,668	80,665	13.13%
YoY %	0.09%	2.38%	2.20%	-0.97%	102.33%	0.00%	-	-
Horiz. %	209.84%	209.65%	204.78%	200.37%	202.34%	100.00%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Ratio Analysis
NP Margin	11.08%	17.70%	13.15%	-3.91%	29.66%	28.95%	17.33%	-
YoY %	-37.40%	34.60%	436.32%	-113.18%	2.45%	67.05%	-	-
Horiz. %	63.94%	102.14%	75.88%	-22.56%	171.15%	167.05%	100.00%	-
ROE	7.14%	9.98%	5.52%	-1.50%	8.83%	8.24%	4.18%	-
YoY %	-28.46%	80.80%	468.00%	-116.99%	7.16%	97.13%	-	-
Horiz. %	170.81%	238.76%	132.06%	-35.89%	211.24%	197.13%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Per Share
RPS	135.63	118.68	73.68	55.18	49.73	90.22	77.51	9.76%
YoY %	14.28%	61.07%	33.53%	10.96%	-44.88%	16.40%	-	-
Horiz. %	174.98%	153.12%	95.06%	71.19%	64.16%	116.40%	100.00%	-
EPS	13.14	17.96	8.67	-2.27	14.75	26.11	13.43	-0.36%
YoY %	-26.84%	107.15%	481.94%	-115.39%	-43.51%	94.42%	-	-
Horiz. %	97.84%	133.73%	64.56%	-16.90%	109.83%	194.42%	100.00%	-
DPS	12.50	7.00	5.88	20.77	7.00	12.00	12.87	-0.48%
YoY %	78.57%	19.05%	-71.69%	196.71%	-41.67%	-6.76%	-	-
Horiz. %	97.13%	54.39%	45.69%	161.38%	54.39%	93.24%	100.00%	-
NAPS	1.84	1.80	1.57	1.51	1.67	3.17	3.21	-8.85%
YoY %	2.22%	14.65%	3.97%	-9.58%	-47.32%	-1.25%	-	-
Horiz. %	57.32%	56.07%	48.91%	47.04%	52.02%	98.75%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 161,627
RPS	137.63	120.32	72.97	53.47	48.66	43.63	37.48	24.18%
YoY %	14.39%	64.89%	36.47%	9.88%	11.53%	16.41%	-	-
Horiz. %	367.21%	321.02%	194.69%	142.66%	129.83%	116.41%	100.00%	-
EPS	13.33	18.21	8.58	-2.20	14.43	12.63	6.49	12.73%
YoY %	-26.80%	112.24%	490.00%	-115.25%	14.25%	94.61%	-	-
Horiz. %	205.39%	280.59%	132.20%	-33.90%	222.34%	194.61%	100.00%	-
DPS	12.68	7.03	5.82	20.12	6.85	5.81	6.22	12.59%
YoY %	80.37%	20.79%	-71.07%	193.72%	17.90%	-6.59%	-	-
Horiz. %	203.86%	113.02%	93.57%	323.47%	110.13%	93.41%	100.00%	-
NAPS	1.8671	1.8248	1.5547	1.4631	1.634	1.533	1.5523	3.12%
YoY %	2.32%	17.37%	6.26%	-10.46%	6.59%	-1.24%	-	-
Horiz. %	120.28%	117.55%	100.15%	94.25%	105.26%	98.76%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	-
Price	1.33	1.85	1.70	1.61	1.65	3.56	1.50	-
P/RPS	0.98	1.56	2.31	2.92	3.32	3.95	1.94	-10.74%
YoY %	-37.18%	-32.47%	-20.89%	-12.05%	-15.95%	103.61%	-	-
Horiz. %	50.52%	80.41%	119.07%	150.52%	171.13%	203.61%	100.00%	-
P/EPS	10.12	10.30	19.61	-70.87	11.19	13.63	11.17	-1.63%
YoY %	-1.75%	-47.48%	127.67%	-733.33%	-17.90%	22.02%	-	-
Horiz. %	90.60%	92.21%	175.56%	-634.47%	100.18%	122.02%	100.00%	-
EY	9.88	9.71	5.10	-1.41	8.94	7.34	8.95	1.65%
YoY %	1.75%	90.39%	461.70%	-115.77%	21.80%	-17.99%	-	-
Horiz. %	110.39%	108.49%	56.98%	-15.75%	99.89%	82.01%	100.00%	-
DY	9.40	3.78	3.46	12.90	4.24	3.37	8.58	1.53%
YoY %	148.68%	9.25%	-73.18%	204.25%	25.82%	-60.72%	-	-
Horiz. %	109.56%	44.06%	40.33%	150.35%	49.42%	39.28%	100.00%	-
P/NAPS	0.72	1.03	1.08	1.07	0.99	1.12	0.47	7.36%
YoY %	-30.10%	-4.63%	0.93%	8.08%	-11.61%	138.30%	-	-
Horiz. %	153.19%	219.15%	229.79%	227.66%	210.64%	238.30%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	29/04/09	12/05/08	17/05/07	22/05/06	26/05/05	24/05/04	26/05/03	-
Price	1.32	2.13	2.27	1.47	1.75	3.40	1.79	-
P/RPS	0.97	1.79	3.08	2.66	3.52	3.77	2.31	-13.45%
YoY %	-45.81%	-41.88%	15.79%	-24.43%	-6.63%	63.20%	-	-
Horiz. %	41.99%	77.49%	133.33%	115.15%	152.38%	163.20%	100.00%	-
P/EPS	10.05	11.86	26.19	-64.70	11.87	13.02	13.33	-4.59%
YoY %	-15.26%	-54.72%	140.48%	-645.07%	-8.83%	-2.33%	-	-
Horiz. %	75.39%	88.97%	196.47%	-485.37%	89.05%	97.67%	100.00%	-
EY	9.95	8.43	3.82	-1.55	8.43	7.68	7.50	4.81%
YoY %	18.03%	120.68%	346.45%	-118.39%	9.77%	2.40%	-	-
Horiz. %	132.67%	112.40%	50.93%	-20.67%	112.40%	102.40%	100.00%	-
DY	9.47	3.29	2.59	14.13	4.00	3.53	7.19	4.69%
YoY %	187.84%	27.03%	-81.67%	253.25%	13.31%	-50.90%	-	-
Horiz. %	131.71%	45.76%	36.02%	196.52%	55.63%	49.10%	100.00%	-
P/NAPS	0.72	1.18	1.45	0.97	1.05	1.07	0.56	4.27%
YoY %	-38.98%	-18.62%	49.48%	-7.62%	-1.87%	91.07%	-	-
Horiz. %	128.57%	210.71%	258.93%	173.21%	187.50%	191.07%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos