[EPIC] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock

[EPIC] EASTERN PACIFIC IND. CORP

Announcement Date

27-Feb-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Dec-2008 [#4]

Profit Trend

QoQ- -36.32%

YoY- -27.68%

Quarter Report

EPIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Annualized Quarter Result
Revenue	178,561	180,338	168,936	244,791	239,720	238,216	229,776	-15.46%
YoY %	-0.99%	6.75%	-30.99%	2.12%	0.63%	3.67%	-	-
Horiz. %	77.71%	78.48%	73.52%	106.53%	104.33%	103.67%	100.00%	-
PBT	56,250	55,658	47,088	39,836	55,950	54,008	52,464	4.75%
YoY %	1.06%	18.20%	18.20%	-28.80%	3.60%	2.94%	-	-
Horiz. %	107.22%	106.09%	89.75%	75.93%	106.64%	102.94%	100.00%	-
Tax	-6,525	-6,028	-14,748	-13,932	-16,317	-18,224	-18,272	-49.63%
YoY %	-8.24%	59.13%	-5.86%	14.62%	10.46%	0.26%	-	-
Horiz. %	35.71%	32.99%	80.71%	76.25%	89.30%	99.74%	100.00%	-
NP	49,725	49,630	32,340	25,904	39,633	35,784	34,192	28.33%
YoY %	0.19%	53.46%	24.85%	-34.64%	10.76%	4.66%	-	-
Horiz. %	145.43%	145.15%	94.58%	75.76%	115.91%	104.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	43,445	43,560	31,620	22,183	34,833	30,420	28,208	33.33%
YoY %	-0.26%	37.76%	42.54%	-36.32%	14.51%	7.84%	-	-
Horiz. %	154.02%	154.42%	112.10%	78.64%	123.49%	107.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.60%	10.83%	31.32%	34.97%	29.16%	33.74%	34.83%	-
YoY %	7.11%	-65.42%	-10.44%	19.92%	-13.57%	-3.13%	-	-
Horiz. %	33.30%	31.09%	89.92%	100.40%	83.72%	96.87%	100.00%	-
Total Cost	128,836	130,708	136,596	218,887	200,086	202,432	195,584	-24.27%
YoY %	-1.43%	-4.31%	-37.60%	9.40%	-1.16%	3.50%	-	-
Horiz. %	65.87%	66.83%	69.84%	111.91%	102.30%	103.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	315,001	319,846	311,460	290,926	316,205	309,614	304,402	2.30%
YoY %	-1.51%	2.69%	7.06%	-7.99%	2.13%	1.71%	-	-
Horiz. %	103.48%	105.07%	102.32%	95.57%	103.88%	101.71%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	19,193	28,769	33,854	12,685	16,909	11,843	23,675	-13.04%
YoY %	-33.29%	-15.02%	166.88%	-24.98%	42.78%	-49.98%	-	-
Horiz. %	81.07%	121.52%	142.99%	53.58%	71.42%	50.02%	100.00%	-
Div Payout %	44.18%	66.05%	107.07%	57.19%	48.54%	38.93%	83.93%	-
YoY %	-33.11%	-38.31%	87.22%	17.82%	24.69%	-53.62%	-	-
Horiz. %	52.64%	78.70%	127.57%	68.14%	57.83%	46.38%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	315,001	319,846	311,460	290,926	316,205	309,614	304,402	2.30%
YoY %	-1.51%	2.69%	7.06%	-7.99%	2.13%	1.71%	-	-
Horiz. %	103.48%	105.07%	102.32%	95.57%	103.88%	101.71%	100.00%	-
NOSH	169,355	169,230	169,271	169,143	169,093	169,187	169,112	0.09%
YoY %	0.07%	-0.02%	0.08%	0.03%	-0.06%	0.04%	-	-
Horiz. %	100.14%	100.07%	100.09%	100.02%	99.99%	100.04%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	27.85%	27.52%	19.14%	10.58%	16.53%	15.02%	14.88%	-
YoY %	1.20%	43.78%	80.91%	-36.00%	10.05%	0.94%	-	-
Horiz. %	187.16%	184.95%	128.63%	71.10%	111.09%	100.94%	100.00%	-
ROE	13.79%	13.62%	10.15%	7.62%	11.02%	9.83%	9.27%	-
YoY %	1.25%	34.19%	33.20%	-30.85%	12.11%	6.04%	-	-
Horiz. %	148.76%	146.93%	109.49%	82.20%	118.88%	106.04%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	105.44	106.56	99.80	144.72	141.77	140.80	135.87	-15.53%
YoY %	-1.05%	6.77%	-31.04%	2.08%	0.69%	3.63%	-	-
Horiz. %	77.60%	78.43%	73.45%	106.51%	104.34%	103.63%	100.00%	-
EPS	25.65	25.74	18.68	13.12	20.60	17.98	16.68	33.19%
YoY %	-0.35%	37.79%	42.38%	-36.31%	14.57%	7.79%	-	-
Horiz. %	153.78%	154.32%	111.99%	78.66%	123.50%	107.79%	100.00%	-
DPS	11.33	17.00	20.00	7.50	10.00	7.00	14.00	-13.14%
YoY %	-33.35%	-15.00%	166.67%	-25.00%	42.86%	-50.00%	-	-
Horiz. %	80.93%	121.43%	142.86%	53.57%	71.43%	50.00%	100.00%	-
NAPS	1.86	1.89	1.84	1.72	1.87	1.83	1.80	2.20%
YoY %	-1.59%	2.72%	6.98%	-8.02%	2.19%	1.67%	-	-
Horiz. %	103.33%	105.00%	102.22%	95.56%	103.89%	101.67%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 169,900
RPS	107.04	108.11	101.27	146.75	143.71	142.80	137.74	-15.46%
YoY %	-0.99%	6.75%	-30.99%	2.12%	0.64%	3.67%	-	-
Horiz. %	77.71%	78.49%	73.52%	106.54%	104.33%	103.67%	100.00%	-
EPS	26.04	26.11	18.96	13.30	20.88	18.24	16.91	33.31%
YoY %	-0.27%	37.71%	42.56%	-36.30%	14.47%	7.87%	-	-
Horiz. %	153.99%	154.41%	112.12%	78.65%	123.48%	107.87%	100.00%	-
DPS	11.51	17.25	20.29	7.60	10.14	7.10	14.19	-13.01%
YoY %	-33.28%	-14.98%	166.97%	-25.05%	42.82%	-49.96%	-	-
Horiz. %	81.11%	121.56%	142.99%	53.56%	71.46%	50.04%	100.00%	-
NAPS	1.8883	1.9174	1.8671	1.744	1.8956	1.856	1.8248	2.30%
YoY %	-1.52%	2.69%	7.06%	-8.00%	2.13%	1.71%	-	-
Horiz. %	103.48%	105.07%	102.32%	95.57%	103.88%	101.71%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	1.52	1.58	1.33	0.90	1.12	1.78	1.85	-
P/RPS	1.44	1.48	1.33	0.62	0.79	1.26	1.36	3.88%
YoY %	-2.70%	11.28%	114.52%	-21.52%	-37.30%	-7.35%	-	-
Horiz. %	105.88%	108.82%	97.79%	45.59%	58.09%	92.65%	100.00%	-
P/EPS	5.93	6.14	7.12	6.86	5.44	9.90	11.09	-34.09%
YoY %	-3.42%	-13.76%	3.79%	26.10%	-45.05%	-10.73%	-	-
Horiz. %	53.47%	55.37%	64.20%	61.86%	49.05%	89.27%	100.00%	-
EY	16.88	16.29	14.05	14.57	18.39	10.10	9.02	51.80%
YoY %	3.62%	15.94%	-3.57%	-20.77%	82.08%	11.97%	-	-
Horiz. %	187.14%	180.60%	155.76%	161.53%	203.88%	111.97%	100.00%	-
DY	7.46	10.76	15.04	8.33	8.93	3.93	7.57	-0.97%
YoY %	-30.67%	-28.46%	80.55%	-6.72%	127.23%	-48.08%	-	-
Horiz. %	98.55%	142.14%	198.68%	110.04%	117.97%	51.92%	100.00%	-
P/NAPS	0.82	0.84	0.72	0.52	0.60	0.97	1.03	-14.08%
YoY %	-2.38%	16.67%	38.46%	-13.33%	-38.14%	-5.83%	-	-
Horiz. %	79.61%	81.55%	69.90%	50.49%	58.25%	94.17%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	23/11/09	17/08/09	29/04/09	27/02/09	10/11/08	24/07/08	12/05/08	-
Price	1.49	1.56	1.32	1.22	1.04	1.62	2.13	-
P/RPS	1.41	1.46	1.32	0.84	0.73	1.15	1.57	-6.90%
YoY %	-3.42%	10.61%	57.14%	15.07%	-36.52%	-26.75%	-	-
Horiz. %	89.81%	92.99%	84.08%	53.50%	46.50%	73.25%	100.00%	-
P/EPS	5.81	6.06	7.07	9.30	5.05	9.01	12.77	-40.81%
YoY %	-4.13%	-14.29%	-23.98%	84.16%	-43.95%	-29.44%	-	-
Horiz. %	45.50%	47.45%	55.36%	72.83%	39.55%	70.56%	100.00%	-
EY	17.22	16.50	14.15	10.75	19.81	11.10	7.83	69.03%
YoY %	4.36%	16.61%	31.63%	-45.73%	78.47%	41.76%	-	-
Horiz. %	219.92%	210.73%	180.72%	137.29%	253.00%	141.76%	100.00%	-
DY	7.61	10.90	15.15	6.15	9.62	4.32	6.57	10.28%
YoY %	-30.18%	-28.05%	146.34%	-36.07%	122.69%	-34.25%	-	-
Horiz. %	115.83%	165.91%	230.59%	93.61%	146.42%	65.75%	100.00%	-
P/NAPS	0.80	0.83	0.72	0.71	0.56	0.89	1.18	-22.80%
YoY %	-3.61%	15.28%	1.41%	26.79%	-37.08%	-24.58%	-	-
Horiz. %	67.80%	70.34%	61.02%	60.17%	47.46%	75.42%	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