[EPIC] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
04-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 25.59%
YoY- 12.7%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 243,864 235,136 242,437 217,958 189,424 183,466 178,561 23.11%
PBT 62,892 75,392 76,361 72,862 59,756 54,459 56,250 7.73%
Tax -17,604 -18,790 -22,548 -20,146 -17,532 -5,521 -6,525 93.91%
NP 45,288 56,602 53,813 52,716 42,224 48,938 49,725 -6.04%
-
NP to SH 43,572 52,844 50,628 49,092 39,088 42,146 43,445 0.19%
-
Tax Rate 27.99% 24.92% 29.53% 27.65% 29.34% 10.14% 11.60% -
Total Cost 198,576 178,534 188,624 165,242 147,200 134,528 128,836 33.46%
-
Net Worth 368,660 361,853 353,684 340,406 328,541 319,982 315,001 11.06%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 8,337 11,122 16,686 16,848 14,390 19,193 -
Div Payout % - 15.78% 21.97% 33.99% 43.10% 34.15% 44.18% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 368,660 361,853 353,684 340,406 328,541 319,982 315,001 11.06%
NOSH 166,814 166,752 166,832 166,866 168,482 169,303 169,355 -1.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 18.57% 24.07% 22.20% 24.19% 22.29% 26.67% 27.85% -
ROE 11.82% 14.60% 14.31% 14.42% 11.90% 13.17% 13.79% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 146.19 141.01 145.32 130.62 112.43 108.37 105.44 24.36%
EPS 26.12 31.69 30.35 29.42 23.20 24.89 25.65 1.21%
DPS 0.00 5.00 6.67 10.00 10.00 8.50 11.33 -
NAPS 2.21 2.17 2.12 2.04 1.95 1.89 1.86 12.19%
Adjusted Per Share Value based on latest NOSH - 167,505
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 146.19 140.96 145.33 130.66 113.55 109.98 107.04 23.12%
EPS 26.12 31.68 30.35 29.43 23.43 25.27 26.04 0.20%
DPS 0.00 5.00 6.67 10.00 10.10 8.63 11.51 -
NAPS 2.21 2.1692 2.1202 2.0406 1.9695 1.9182 1.8883 11.06%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.30 2.41 1.99 1.84 1.60 1.48 1.52 -
P/RPS 1.57 1.71 1.37 1.41 1.42 1.37 1.44 5.93%
P/EPS 8.81 7.60 6.56 6.25 6.90 5.95 5.93 30.23%
EY 11.36 13.15 15.25 15.99 14.50 16.82 16.88 -23.22%
DY 0.00 2.07 3.35 5.43 6.25 5.74 7.46 -
P/NAPS 1.04 1.11 0.94 0.90 0.82 0.78 0.82 17.18%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 03/05/11 10/02/11 30/11/10 04/08/10 26/04/10 22/02/10 23/11/09 -
Price 2.40 2.35 2.29 1.93 1.64 1.51 1.49 -
P/RPS 1.64 1.67 1.58 1.48 1.46 1.39 1.41 10.60%
P/EPS 9.19 7.42 7.55 6.56 7.07 6.07 5.81 35.79%
EY 10.88 13.49 13.25 15.24 14.15 16.49 17.22 -26.38%
DY 0.00 2.13 2.91 5.18 6.10 5.63 7.61 -
P/NAPS 1.09 1.08 1.08 0.95 0.84 0.80 0.80 22.92%

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