[EPIC] YoY TTM Result on 31-Mar-2007 [#1]

Stock

[EPIC] EASTERN PACIFIC IND. CORP

Announcement Date

17-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Mar-2007 [#1]

Profit Trend

QoQ- 89.12%

YoY- 489.92%

Quarter Report

IFR 1Q 2007-Final.doc

Latest QR

Upcoming QR

EPIC's Result

EPIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
TTM Result
Revenue	188,588	229,582	200,711	121,716	89,188	81,164	72,777	17.18%
YoY %	-17.86%	14.38%	64.90%	36.47%	9.89%	11.52%	-	-
Horiz. %	259.13%	315.46%	275.79%	167.25%	122.55%	111.52%	100.00%	-
PBT	57,626	38,490	50,363	26,859	8,140	31,217	29,384	11.87%
YoY %	49.72%	-23.57%	87.51%	229.96%	-73.92%	6.24%	-	-
Horiz. %	196.11%	130.99%	171.40%	91.41%	27.70%	106.24%	100.00%	-
Tax	-6,217	-13,049	-14,840	-10,853	-11,624	-7,145	-8,318	-4.73%
YoY %	52.36%	12.07%	-36.74%	6.63%	-62.69%	14.10%	-	-
Horiz. %	74.74%	156.88%	178.41%	130.48%	139.75%	85.90%	100.00%	-
NP	51,409	25,441	35,523	16,006	-3,484	24,072	21,066	16.02%
YoY %	102.07%	-28.38%	121.94%	559.41%	-114.47%	14.27%	-	-
Horiz. %	244.04%	120.77%	168.63%	75.98%	-16.54%	114.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	44,013	22,241	30,374	14,318	-3,672	24,072	21,066	13.05%
YoY %	97.89%	-26.78%	112.14%	489.92%	-115.25%	14.27%	-	-
Horiz. %	208.93%	105.58%	144.18%	67.97%	-17.43%	114.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.79%	33.90%	29.47%	40.41%	142.80%	22.89%	28.31%	-
YoY %	-68.17%	15.03%	-27.07%	-71.70%	523.85%	-19.15%	-	-
Horiz. %	38.11%	119.75%	104.10%	142.74%	504.42%	80.85%	100.00%	-
Total Cost	137,179	204,141	165,188	105,710	92,672	57,092	51,711	17.64%
YoY %	-32.80%	23.58%	56.27%	14.07%	62.32%	10.41%	-	-
Horiz. %	265.28%	394.77%	319.44%	204.42%	179.21%	110.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	328,541	311,460	304,402	259,345	244,058	272,575	255,718	4.26%
YoY %	5.48%	2.32%	17.37%	6.26%	-10.46%	6.59%	-	-
Horiz. %	128.48%	121.80%	119.04%	101.42%	95.44%	106.59%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	16,060	21,157	11,727	9,714	33,563	11,431	9,684	8.79%
YoY %	-24.09%	80.41%	20.72%	-71.06%	193.61%	18.04%	-	-
Horiz. %	165.84%	218.47%	121.10%	100.31%	346.58%	118.04%	100.00%	-
Div Payout %	36.49%	95.13%	38.61%	67.85%	0.00%	47.49%	45.97%	-
YoY %	-61.64%	146.39%	-43.10%	0.00%	0.00%	3.31%	-	-
Horiz. %	79.38%	206.94%	83.99%	147.60%	0.00%	103.31%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	328,541	311,460	304,402	259,345	244,058	272,575	255,718	4.26%
YoY %	5.48%	2.32%	17.37%	6.26%	-10.46%	6.59%	-	-
Horiz. %	128.48%	121.80%	119.04%	101.42%	95.44%	106.59%	100.00%	-
NOSH	168,482	169,271	169,112	165,188	161,627	163,218	80,668	13.05%
YoY %	-0.47%	0.09%	2.38%	2.20%	-0.97%	102.33%	-	-
Horiz. %	208.86%	209.84%	209.64%	204.78%	200.36%	202.33%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	27.26%	11.08%	17.70%	13.15%	-3.91%	29.66%	28.95%	-
YoY %	146.03%	-37.40%	34.60%	436.32%	-113.18%	2.45%	-	-
Horiz. %	94.16%	38.27%	61.14%	45.42%	-13.51%	102.45%	100.00%	-
ROE	13.40%	7.14%	9.98%	5.52%	-1.50%	8.83%	8.24%	-
YoY %	87.68%	-28.46%	80.80%	468.00%	-116.99%	7.16%	-	-
Horiz. %	162.62%	86.65%	121.12%	66.99%	-18.20%	107.16%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	111.93	135.63	118.68	73.68	55.18	49.73	90.22	3.65%
YoY %	-17.47%	14.28%	61.07%	33.53%	10.96%	-44.88%	-	-
Horiz. %	124.06%	150.33%	131.55%	81.67%	61.16%	55.12%	100.00%	-
EPS	26.12	13.14	17.96	8.67	-2.27	14.75	26.11	0.00%
YoY %	98.78%	-26.84%	107.15%	481.94%	-115.39%	-43.51%	-	-
Horiz. %	100.04%	50.33%	68.79%	33.21%	-8.69%	56.49%	100.00%	-
DPS	9.50	12.50	7.00	5.88	20.77	7.00	12.00	-3.81%
YoY %	-24.00%	78.57%	19.05%	-71.69%	196.71%	-41.67%	-	-
Horiz. %	79.17%	104.17%	58.33%	49.00%	173.08%	58.33%	100.00%	-
NAPS	1.95	1.84	1.80	1.57	1.51	1.67	3.17	-7.77%
YoY %	5.98%	2.22%	14.65%	3.97%	-9.58%	-47.32%	-	-
Horiz. %	61.51%	58.04%	56.78%	49.53%	47.63%	52.68%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 165,188
RPS	113.05	137.63	120.32	72.97	53.47	48.66	43.63	17.18%
YoY %	-17.86%	14.39%	64.89%	36.47%	9.88%	11.53%	-	-
Horiz. %	259.11%	315.45%	275.77%	167.25%	122.55%	111.53%	100.00%	-
EPS	26.38	13.33	18.21	8.58	-2.20	14.43	12.63	13.05%
YoY %	97.90%	-26.80%	112.24%	490.00%	-115.25%	14.25%	-	-
Horiz. %	208.87%	105.54%	144.18%	67.93%	-17.42%	114.25%	100.00%	-
DPS	9.63	12.68	7.03	5.82	20.12	6.85	5.81	8.78%
YoY %	-24.05%	80.37%	20.79%	-71.07%	193.72%	17.90%	-	-
Horiz. %	165.75%	218.24%	121.00%	100.17%	346.30%	117.90%	100.00%	-
NAPS	1.9695	1.8671	1.8248	1.5547	1.4631	1.634	1.533	4.26%
YoY %	5.48%	2.32%	17.37%	6.26%	-10.46%	6.59%	-	-
Horiz. %	128.47%	121.79%	119.03%	101.42%	95.44%	106.59%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	1.60	1.33	1.85	1.70	1.61	1.65	3.56	-
P/RPS	1.43	0.98	1.56	2.31	2.92	3.32	3.95	-15.57%
YoY %	45.92%	-37.18%	-32.47%	-20.89%	-12.05%	-15.95%	-	-
Horiz. %	36.20%	24.81%	39.49%	58.48%	73.92%	84.05%	100.00%	-
P/EPS	6.12	10.12	10.30	19.61	-70.87	11.19	13.63	-12.48%
YoY %	-39.53%	-1.75%	-47.48%	127.67%	-733.33%	-17.90%	-	-
Horiz. %	44.90%	74.25%	75.57%	143.87%	-519.96%	82.10%	100.00%	-
EY	16.33	9.88	9.71	5.10	-1.41	8.94	7.34	14.24%
YoY %	65.28%	1.75%	90.39%	461.70%	-115.77%	21.80%	-	-
Horiz. %	222.48%	134.60%	132.29%	69.48%	-19.21%	121.80%	100.00%	-
DY	5.94	9.40	3.78	3.46	12.90	4.24	3.37	9.90%
YoY %	-36.81%	148.68%	9.25%	-73.18%	204.25%	25.82%	-	-
Horiz. %	176.26%	278.93%	112.17%	102.67%	382.79%	125.82%	100.00%	-
P/NAPS	0.82	0.72	1.03	1.08	1.07	0.99	1.12	-5.06%
YoY %	13.89%	-30.10%	-4.63%	0.93%	8.08%	-11.61%	-	-
Horiz. %	73.21%	64.29%	91.96%	96.43%	95.54%	88.39%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	26/04/10	29/04/09	12/05/08	17/05/07	22/05/06	26/05/05	24/05/04	-
Price	1.64	1.32	2.13	2.27	1.47	1.75	3.40	-
P/RPS	1.47	0.97	1.79	3.08	2.66	3.52	3.77	-14.52%
YoY %	51.55%	-45.81%	-41.88%	15.79%	-24.43%	-6.63%	-	-
Horiz. %	38.99%	25.73%	47.48%	81.70%	70.56%	93.37%	100.00%	-
P/EPS	6.28	10.05	11.86	26.19	-64.70	11.87	13.02	-11.43%
YoY %	-37.51%	-15.26%	-54.72%	140.48%	-645.07%	-8.83%	-	-
Horiz. %	48.23%	77.19%	91.09%	201.15%	-496.93%	91.17%	100.00%	-
EY	15.93	9.95	8.43	3.82	-1.55	8.43	7.68	12.92%
YoY %	60.10%	18.03%	120.68%	346.45%	-118.39%	9.77%	-	-
Horiz. %	207.42%	129.56%	109.77%	49.74%	-20.18%	109.77%	100.00%	-
DY	5.79	9.47	3.29	2.59	14.13	4.00	3.53	8.59%
YoY %	-38.86%	187.84%	27.03%	-81.67%	253.25%	13.31%	-	-
Horiz. %	164.02%	268.27%	93.20%	73.37%	400.28%	113.31%	100.00%	-
P/NAPS	0.84	0.72	1.18	1.45	0.97	1.05	1.07	-3.95%
YoY %	16.67%	-38.98%	-18.62%	49.48%	-7.62%	-1.87%	-	-
Horiz. %	78.50%	67.29%	110.28%	135.51%	90.65%	98.13%	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