[EPIC] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -0.26%
YoY- 24.72%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 217,958 189,424 183,466 178,561 180,338 168,936 244,791 -7.46%
PBT 72,862 59,756 54,459 56,250 55,658 47,088 39,836 49.72%
Tax -20,146 -17,532 -5,521 -6,525 -6,028 -14,748 -13,932 27.96%
NP 52,716 42,224 48,938 49,725 49,630 32,340 25,904 60.79%
-
NP to SH 49,092 39,088 42,146 43,445 43,560 31,620 22,183 70.06%
-
Tax Rate 27.65% 29.34% 10.14% 11.60% 10.83% 31.32% 34.97% -
Total Cost 165,242 147,200 134,528 128,836 130,708 136,596 218,887 -17.13%
-
Net Worth 340,406 328,541 319,982 315,001 319,846 311,460 290,926 11.07%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 16,686 16,848 14,390 19,193 28,769 33,854 12,685 20.11%
Div Payout % 33.99% 43.10% 34.15% 44.18% 66.05% 107.07% 57.19% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 340,406 328,541 319,982 315,001 319,846 311,460 290,926 11.07%
NOSH 166,866 168,482 169,303 169,355 169,230 169,271 169,143 -0.90%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 24.19% 22.29% 26.67% 27.85% 27.52% 19.14% 10.58% -
ROE 14.42% 11.90% 13.17% 13.79% 13.62% 10.15% 7.62% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 130.62 112.43 108.37 105.44 106.56 99.80 144.72 -6.62%
EPS 29.42 23.20 24.89 25.65 25.74 18.68 13.12 71.57%
DPS 10.00 10.00 8.50 11.33 17.00 20.00 7.50 21.20%
NAPS 2.04 1.95 1.89 1.86 1.89 1.84 1.72 12.08%
Adjusted Per Share Value based on latest NOSH - 169,341
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 130.66 113.55 109.98 107.04 108.11 101.27 146.75 -7.46%
EPS 29.43 23.43 25.27 26.04 26.11 18.96 13.30 70.05%
DPS 10.00 10.10 8.63 11.51 17.25 20.29 7.60 20.13%
NAPS 2.0406 1.9695 1.9182 1.8883 1.9174 1.8671 1.744 11.07%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.84 1.60 1.48 1.52 1.58 1.33 0.90 -
P/RPS 1.41 1.42 1.37 1.44 1.48 1.33 0.62 73.19%
P/EPS 6.25 6.90 5.95 5.93 6.14 7.12 6.86 -6.03%
EY 15.99 14.50 16.82 16.88 16.29 14.05 14.57 6.41%
DY 5.43 6.25 5.74 7.46 10.76 15.04 8.33 -24.87%
P/NAPS 0.90 0.82 0.78 0.82 0.84 0.72 0.52 44.29%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 04/08/10 26/04/10 22/02/10 23/11/09 17/08/09 29/04/09 27/02/09 -
Price 1.93 1.64 1.51 1.49 1.56 1.32 1.22 -
P/RPS 1.48 1.46 1.39 1.41 1.46 1.32 0.84 46.02%
P/EPS 6.56 7.07 6.07 5.81 6.06 7.07 9.30 -20.81%
EY 15.24 14.15 16.49 17.22 16.50 14.15 10.75 26.27%
DY 5.18 6.10 5.63 7.61 10.90 15.15 6.15 -10.84%
P/NAPS 0.95 0.84 0.80 0.80 0.83 0.72 0.71 21.49%

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