[EPIC] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock

[EPIC] EASTERN PACIFIC IND. CORP

Announcement Date

10-Nov-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Sep-2008 [#3]

Profit Trend

QoQ- 14.51%

YoY- 9.9%

Quarter Report

EPIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Annualized Quarter Result
Revenue	180,338	168,936	244,791	239,720	238,216	229,776	175,741	1.73%
YoY %	6.75%	-30.99%	2.12%	0.63%	3.67%	30.75%	-	-
Horiz. %	102.62%	96.13%	139.29%	136.41%	135.55%	130.75%	100.00%	-
PBT	55,658	47,088	39,836	55,950	54,008	52,464	47,627	10.95%
YoY %	18.20%	18.20%	-28.80%	3.60%	2.94%	10.16%	-	-
Horiz. %	116.86%	98.87%	83.64%	117.48%	113.40%	110.16%	100.00%	-
Tax	-6,028	-14,748	-13,932	-16,317	-18,224	-18,272	-12,659	-39.04%
YoY %	59.13%	-5.86%	14.62%	10.46%	0.26%	-44.34%	-	-
Horiz. %	47.62%	116.50%	110.06%	128.90%	143.96%	144.34%	100.00%	-
NP	49,630	32,340	25,904	39,633	35,784	34,192	34,968	26.32%
YoY %	53.46%	24.85%	-34.64%	10.76%	4.66%	-2.22%	-	-
Horiz. %	141.93%	92.48%	74.08%	113.34%	102.33%	97.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	43,560	31,620	22,183	34,833	30,420	28,208	30,673	26.37%
YoY %	37.76%	42.54%	-36.32%	14.51%	7.84%	-8.04%	-	-
Horiz. %	142.01%	103.09%	72.32%	113.56%	99.18%	91.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.83%	31.32%	34.97%	29.16%	33.74%	34.83%	26.58%	-
YoY %	-65.42%	-10.44%	19.92%	-13.57%	-3.13%	31.04%	-	-
Horiz. %	40.74%	117.83%	131.57%	109.71%	126.94%	131.04%	100.00%	-
Total Cost	130,708	136,596	218,887	200,086	202,432	195,584	140,773	-4.82%
YoY %	-4.31%	-37.60%	9.40%	-1.16%	3.50%	38.94%	-	-
Horiz. %	92.85%	97.03%	155.49%	142.13%	143.80%	138.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	319,846	311,460	290,926	316,205	309,614	304,402	291,568	6.37%
YoY %	2.69%	7.06%	-7.99%	2.13%	1.71%	4.40%	-	-
Horiz. %	109.70%	106.82%	99.78%	108.45%	106.19%	104.40%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	28,769	33,854	12,685	16,909	11,843	23,675	11,729	81.97%
YoY %	-15.02%	166.88%	-24.98%	42.78%	-49.98%	101.85%	-	-
Horiz. %	245.28%	288.64%	108.15%	144.16%	100.97%	201.85%	100.00%	-
Div Payout %	66.05%	107.07%	57.19%	48.54%	38.93%	83.93%	38.24%	-
YoY %	-38.31%	87.22%	17.82%	24.69%	-53.62%	119.48%	-	-
Horiz. %	172.72%	279.99%	149.56%	126.94%	101.80%	219.48%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	319,846	311,460	290,926	316,205	309,614	304,402	291,568	6.37%
YoY %	2.69%	7.06%	-7.99%	2.13%	1.71%	4.40%	-	-
Horiz. %	109.70%	106.82%	99.78%	108.45%	106.19%	104.40%	100.00%	-
NOSH	169,230	169,271	169,143	169,093	169,187	169,112	167,568	0.66%
YoY %	-0.02%	0.08%	0.03%	-0.06%	0.04%	0.92%	-	-
Horiz. %	100.99%	101.02%	100.94%	100.91%	100.97%	100.92%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	27.52%	19.14%	10.58%	16.53%	15.02%	14.88%	19.90%	-
YoY %	43.78%	80.91%	-36.00%	10.05%	0.94%	-25.23%	-	-
Horiz. %	138.29%	96.18%	53.17%	83.07%	75.48%	74.77%	100.00%	-
ROE	13.62%	10.15%	7.62%	11.02%	9.83%	9.27%	10.52%	-
YoY %	34.19%	33.20%	-30.85%	12.11%	6.04%	-11.88%	-	-
Horiz. %	129.47%	96.48%	72.43%	104.75%	93.44%	88.12%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	106.56	99.80	144.72	141.77	140.80	135.87	104.88	1.06%
YoY %	6.77%	-31.04%	2.08%	0.69%	3.63%	29.55%	-	-
Horiz. %	101.60%	95.16%	137.99%	135.17%	134.25%	129.55%	100.00%	-
EPS	25.74	18.68	13.12	20.60	17.98	16.68	18.32	25.47%
YoY %	37.79%	42.38%	-36.31%	14.57%	7.79%	-8.95%	-	-
Horiz. %	140.50%	101.97%	71.62%	112.45%	98.14%	91.05%	100.00%	-
DPS	17.00	20.00	7.50	10.00	7.00	14.00	7.00	80.77%
YoY %	-15.00%	166.67%	-25.00%	42.86%	-50.00%	100.00%	-	-
Horiz. %	242.86%	285.71%	107.14%	142.86%	100.00%	200.00%	100.00%	-
NAPS	1.89	1.84	1.72	1.87	1.83	1.80	1.74	5.67%
YoY %	2.72%	6.98%	-8.02%	2.19%	1.67%	3.45%	-	-
Horiz. %	108.62%	105.75%	98.85%	107.47%	105.17%	103.45%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 169,240
RPS	108.11	101.27	146.75	143.71	142.80	137.74	105.35	1.74%
YoY %	6.75%	-30.99%	2.12%	0.64%	3.67%	30.75%	-	-
Horiz. %	102.62%	96.13%	139.30%	136.41%	135.55%	130.75%	100.00%	-
EPS	26.11	18.96	13.30	20.88	18.24	16.91	18.39	26.35%
YoY %	37.71%	42.56%	-36.30%	14.47%	7.87%	-8.05%	-	-
Horiz. %	141.98%	103.10%	72.32%	113.54%	99.18%	91.95%	100.00%	-
DPS	17.25	20.29	7.60	10.14	7.10	14.19	7.03	82.02%
YoY %	-14.98%	166.97%	-25.05%	42.82%	-49.96%	101.85%	-	-
Horiz. %	245.38%	288.62%	108.11%	144.24%	101.00%	201.85%	100.00%	-
NAPS	1.9174	1.8671	1.744	1.8956	1.856	1.8248	1.7479	6.37%
YoY %	2.69%	7.06%	-8.00%	2.13%	1.71%	4.40%	-	-
Horiz. %	109.70%	106.82%	99.78%	108.45%	106.18%	104.40%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	1.58	1.33	0.90	1.12	1.78	1.85	2.62	-
P/RPS	1.48	1.33	0.62	0.79	1.26	1.36	2.50	-29.51%
YoY %	11.28%	114.52%	-21.52%	-37.30%	-7.35%	-45.60%	-	-
Horiz. %	59.20%	53.20%	24.80%	31.60%	50.40%	54.40%	100.00%	-
P/EPS	6.14	7.12	6.86	5.44	9.90	11.09	14.31	-43.14%
YoY %	-13.76%	3.79%	26.10%	-45.05%	-10.73%	-22.50%	-	-
Horiz. %	42.91%	49.76%	47.94%	38.02%	69.18%	77.50%	100.00%	-
EY	16.29	14.05	14.57	18.39	10.10	9.02	6.99	75.86%
YoY %	15.94%	-3.57%	-20.77%	82.08%	11.97%	29.04%	-	-
Horiz. %	233.05%	201.00%	208.44%	263.09%	144.49%	129.04%	100.00%	-
DY	10.76	15.04	8.33	8.93	3.93	7.57	2.67	153.45%
YoY %	-28.46%	80.55%	-6.72%	127.23%	-48.08%	183.52%	-	-
Horiz. %	403.00%	563.30%	311.99%	334.46%	147.19%	283.52%	100.00%	-
P/NAPS	0.84	0.72	0.52	0.60	0.97	1.03	1.51	-32.38%
YoY %	16.67%	38.46%	-13.33%	-38.14%	-5.83%	-31.79%	-	-
Horiz. %	55.63%	47.68%	34.44%	39.74%	64.24%	68.21%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	17/08/09	29/04/09	27/02/09	10/11/08	24/07/08	12/05/08	19/02/08	-
Price	1.56	1.32	1.22	1.04	1.62	2.13	2.10	-
P/RPS	1.46	1.32	0.84	0.73	1.15	1.57	2.00	-18.94%
YoY %	10.61%	57.14%	15.07%	-36.52%	-26.75%	-21.50%	-	-
Horiz. %	73.00%	66.00%	42.00%	36.50%	57.50%	78.50%	100.00%	-
P/EPS	6.06	7.07	9.30	5.05	9.01	12.77	11.47	-34.67%
YoY %	-14.29%	-23.98%	84.16%	-43.95%	-29.44%	11.33%	-	-
Horiz. %	52.83%	61.64%	81.08%	44.03%	78.55%	111.33%	100.00%	-
EY	16.50	14.15	10.75	19.81	11.10	7.83	8.72	53.04%
YoY %	16.61%	31.63%	-45.73%	78.47%	41.76%	-10.21%	-	-
Horiz. %	189.22%	162.27%	123.28%	227.18%	127.29%	89.79%	100.00%	-
DY	10.90	15.15	6.15	9.62	4.32	6.57	3.33	120.61%
YoY %	-28.05%	146.34%	-36.07%	122.69%	-34.25%	97.30%	-	-
Horiz. %	327.33%	454.95%	184.68%	288.89%	129.73%	197.30%	100.00%	-
P/NAPS	0.83	0.72	0.71	0.56	0.89	1.18	1.21	-22.23%
YoY %	15.28%	1.41%	26.79%	-37.08%	-24.58%	-2.48%	-	-
Horiz. %	68.60%	59.50%	58.68%	46.28%	73.55%	97.52%	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