[EPIC] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
24-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 7.84%
YoY- -2.09%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 168,936 244,791 239,720 238,216 229,776 175,741 142,698 11.89%
PBT 47,088 39,836 55,950 54,008 52,464 47,627 48,878 -2.45%
Tax -14,748 -13,932 -16,317 -18,224 -18,272 -12,659 -14,497 1.14%
NP 32,340 25,904 39,633 35,784 34,192 34,968 34,381 -3.99%
-
NP to SH 31,620 22,183 34,833 30,420 28,208 30,673 31,696 -0.15%
-
Tax Rate 31.32% 34.97% 29.16% 33.74% 34.83% 26.58% 29.66% -
Total Cost 136,596 218,887 200,086 202,432 195,584 140,773 108,317 16.70%
-
Net Worth 311,460 290,926 316,205 309,614 304,402 291,568 274,549 8.76%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 33,854 12,685 16,909 11,843 23,675 11,729 15,624 67.36%
Div Payout % 107.07% 57.19% 48.54% 38.93% 83.93% 38.24% 49.30% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 311,460 290,926 316,205 309,614 304,402 291,568 274,549 8.76%
NOSH 169,271 169,143 169,093 169,187 169,112 167,568 167,408 0.73%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 19.14% 10.58% 16.53% 15.02% 14.88% 19.90% 24.09% -
ROE 10.15% 7.62% 11.02% 9.83% 9.27% 10.52% 11.54% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 99.80 144.72 141.77 140.80 135.87 104.88 85.24 11.07%
EPS 18.68 13.12 20.60 17.98 16.68 18.32 18.93 -0.88%
DPS 20.00 7.50 10.00 7.00 14.00 7.00 9.33 66.17%
NAPS 1.84 1.72 1.87 1.83 1.80 1.74 1.64 7.96%
Adjusted Per Share Value based on latest NOSH - 169,253
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 101.27 146.75 143.71 142.80 137.74 105.35 85.54 11.89%
EPS 18.96 13.30 20.88 18.24 16.91 18.39 19.00 -0.14%
DPS 20.29 7.60 10.14 7.10 14.19 7.03 9.37 67.29%
NAPS 1.8671 1.744 1.8956 1.856 1.8248 1.7479 1.6458 8.76%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.33 0.90 1.12 1.78 1.85 2.62 2.58 -
P/RPS 1.33 0.62 0.79 1.26 1.36 2.50 3.03 -42.21%
P/EPS 7.12 6.86 5.44 9.90 11.09 14.31 13.63 -35.11%
EY 14.05 14.57 18.39 10.10 9.02 6.99 7.34 54.10%
DY 15.04 8.33 8.93 3.93 7.57 2.67 3.62 158.21%
P/NAPS 0.72 0.52 0.60 0.97 1.03 1.51 1.57 -40.50%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/04/09 27/02/09 10/11/08 24/07/08 12/05/08 19/02/08 20/11/07 -
Price 1.32 1.22 1.04 1.62 2.13 2.10 2.50 -
P/RPS 1.32 0.84 0.73 1.15 1.57 2.00 2.93 -41.20%
P/EPS 7.07 9.30 5.05 9.01 12.77 11.47 13.20 -34.02%
EY 14.15 10.75 19.81 11.10 7.83 8.72 7.57 51.68%
DY 15.15 6.15 9.62 4.32 6.57 3.33 3.73 154.35%
P/NAPS 0.72 0.71 0.56 0.89 1.18 1.21 1.52 -39.20%

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