EASTERN PACIFIC IND. CORP

KLSE (MYR): EPIC (8265)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

3.08

Today's Change

0.00 (0.00%)

Day's Change

0.00 - 0.00

Trading Volume

0

Financial

Show?
Last 10 FY Result
AQR T4Q 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 258,614 255,464 235,136 183,466 244,791 175,741 112,257 84,277 80,106 70,512 62,246 52,699 18.06%
PBT 78,672 78,297 75,392 54,459 39,836 47,627 18,480 12,981 31,256 28,767 20,247 24,529 13.27%
Tax -22,604 -20,019 -18,790 -5,521 -13,932 -12,659 -9,831 -10,481 -7,876 -8,933 -9,035 -6,793 11.96%
NP 56,068 58,278 56,602 48,938 25,904 34,968 8,649 2,500 23,380 19,834 11,212 17,736 13.75%
-
NP to SH 54,348 55,472 52,844 42,146 22,183 30,673 7,684 2,267 23,380 19,834 11,212 17,736 12.88%
-
Tax Rate 28.73% 25.57% 24.92% 10.14% 34.97% 26.58% 53.20% 80.74% 25.20% 31.05% 44.62% 27.69% -
Total Cost 202,546 197,186 178,534 134,528 218,887 140,773 103,608 81,777 56,726 50,678 51,034 34,963 19.84%
-
Net Worth 385,103 385,339 361,853 319,982 290,926 291,568 255,604 239,725 269,779 254,021 244,367 248,416 4.26%
Dividend
AQR T4Q 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - 4,238 8,337 14,390 12,685 11,729 9,894 26,811 11,308 5,241 9,807 - -
Div Payout % - 7.64% 15.78% 34.15% 57.19% 38.24% 128.77% 1,182.68% 48.37% 26.43% 87.47% - -
Equity
AQR T4Q 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 385,103 385,339 361,853 319,982 290,926 291,568 255,604 239,725 269,779 254,021 244,367 248,416 4.26%
NOSH 166,711 166,813 166,752 169,303 169,143 167,568 164,906 157,714 161,544 80,641 81,728 80,654 8.39%
Ratio Analysis
AQR T4Q 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 21.68% 22.81% 24.07% 26.67% 10.58% 19.90% 7.70% 2.97% 29.19% 28.13% 18.01% 33.66% -
ROE 14.11% 14.40% 14.60% 13.17% 7.62% 10.52% 3.01% 0.95% 8.67% 7.81% 4.59% 7.14% -
Per Share
AQR T4Q 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 155.13 153.14 141.01 108.37 144.72 104.88 68.07 53.44 49.59 87.44 76.16 65.34 8.91%
EPS 32.60 33.25 31.69 24.89 13.12 18.32 4.70 1.38 14.50 12.30 13.90 21.99 4.14%
DPS 0.00 2.50 5.00 8.50 7.50 7.00 6.00 17.00 7.00 6.50 12.00 0.00 -
NAPS 2.31 2.31 2.17 1.89 1.72 1.74 1.55 1.52 1.67 3.15 2.99 3.08 -3.81%
Adjusted Per Share Value based on latest NOSH - 166,711
AQR T4Q 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 155.03 153.14 140.96 109.98 146.75 105.35 67.29 50.52 48.02 42.27 37.31 31.59 18.06%
EPS 32.58 33.25 31.68 25.27 13.30 18.39 4.61 1.36 14.02 11.89 6.72 10.63 12.89%
DPS 0.00 2.50 5.00 8.63 7.60 7.03 5.93 16.07 6.78 3.14 5.88 0.00 -
NAPS 2.3086 2.31 2.1692 1.9182 1.744 1.7479 1.5323 1.4371 1.6173 1.5228 1.4649 1.4892 4.26%
Price Multiplier on Financial Quarter End Date
AQR T4Q 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 30/06/11 30/06/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - - -
Price 2.60 2.60 2.41 1.48 0.90 2.62 1.33 1.69 1.75 2.95 0.00 0.00 -
P/RPS 1.68 1.70 1.71 1.37 0.62 2.50 1.95 3.16 3.53 3.37 0.00 0.00 -
P/EPS 7.98 7.82 7.60 5.95 6.86 14.31 28.54 117.57 12.09 11.99 0.00 0.00 -
EY 12.54 12.79 13.15 16.82 14.57 6.99 3.50 0.85 8.27 8.34 0.00 0.00 -
DY 0.00 0.96 2.07 5.74 8.33 2.67 4.51 10.06 4.00 2.20 0.00 0.00 -
P/NAPS 1.13 1.13 1.11 0.78 0.52 1.51 0.86 1.11 1.05 0.94 0.00 0.00 -
Price Multiplier on Announcement Date
AQR T4Q 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 25/08/11 25/08/11 10/02/11 22/02/10 27/02/09 19/02/08 15/02/07 09/03/06 17/02/05 24/03/04 21/02/03 14/02/02 -
Price 3.05 3.05 2.35 1.51 1.22 2.10 1.57 1.60 1.71 3.88 1.70 0.00 -
P/RPS 1.97 1.99 1.67 1.39 0.84 2.00 2.31 2.99 3.45 4.44 2.23 0.00 -
P/EPS 9.36 9.17 7.42 6.07 9.30 11.47 33.69 111.31 11.82 15.78 12.39 0.00 -
EY 10.69 10.90 13.49 16.49 10.75 8.72 2.97 0.90 8.46 6.34 8.07 0.00 -
DY 0.00 0.82 2.13 5.63 6.15 3.33 3.82 10.63 4.09 1.68 7.06 0.00 -
P/NAPS 1.32 1.32 1.08 0.80 0.71 1.21 1.01 1.05 1.02 1.23 0.57 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