[EPIC] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock

[EPIC] EASTERN PACIFIC IND. CORP

Announcement Date

22-Feb-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Dec-2009 [#4]

Profit Trend

QoQ- -2.99%

YoY- 89.99%

Quarter Report

EPIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Annualized Quarter Result
Revenue	242,437	217,958	189,424	183,466	178,561	180,338	168,936	27.20%
YoY %	11.23%	15.06%	3.25%	2.75%	-0.99%	6.75%	-	-
Horiz. %	143.51%	129.02%	112.13%	108.60%	105.70%	106.75%	100.00%	-
PBT	76,361	72,862	59,756	54,459	56,250	55,658	47,088	37.98%
YoY %	4.80%	21.93%	9.73%	-3.18%	1.06%	18.20%	-	-
Horiz. %	162.17%	154.74%	126.90%	115.65%	119.46%	118.20%	100.00%	-
Tax	-22,548	-20,146	-17,532	-5,521	-6,525	-6,028	-14,748	32.67%
YoY %	-11.92%	-14.91%	-217.55%	15.39%	-8.24%	59.13%	-	-
Horiz. %	152.89%	136.60%	118.88%	37.44%	44.24%	40.87%	100.00%	-
NP	53,813	52,716	42,224	48,938	49,725	49,630	32,340	40.37%
YoY %	2.08%	24.85%	-13.72%	-1.58%	0.19%	53.46%	-	-
Horiz. %	166.40%	163.01%	130.56%	151.32%	153.76%	153.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	50,628	49,092	39,088	42,146	43,445	43,560	31,620	36.82%
YoY %	3.13%	25.59%	-7.26%	-2.99%	-0.26%	37.76%	-	-
Horiz. %	160.11%	155.26%	123.62%	133.29%	137.40%	137.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.53%	27.65%	29.34%	10.14%	11.60%	10.83%	31.32%	-
YoY %	6.80%	-5.76%	189.35%	-12.59%	7.11%	-65.42%	-	-
Horiz. %	94.28%	88.28%	93.68%	32.38%	37.04%	34.58%	100.00%	-
Total Cost	188,624	165,242	147,200	134,528	128,836	130,708	136,596	23.98%
YoY %	14.15%	12.26%	9.42%	4.42%	-1.43%	-4.31%	-	-
Horiz. %	138.09%	120.97%	107.76%	98.49%	94.32%	95.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	353,684	340,406	328,541	319,982	315,001	319,846	311,460	8.83%
YoY %	3.90%	3.61%	2.67%	1.58%	-1.51%	2.69%	-	-
Horiz. %	113.56%	109.29%	105.48%	102.74%	101.14%	102.69%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	11,122	16,686	16,848	14,390	19,193	28,769	33,854	-52.35%
YoY %	-33.35%	-0.96%	17.08%	-25.02%	-33.29%	-15.02%	-	-
Horiz. %	32.85%	49.29%	49.77%	42.51%	56.69%	84.98%	100.00%	-
Div Payout %	21.97%	33.99%	43.10%	34.15%	44.18%	66.05%	107.07%	-
YoY %	-35.36%	-21.14%	26.21%	-22.70%	-33.11%	-38.31%	-	-
Horiz. %	20.52%	31.75%	40.25%	31.90%	41.26%	61.69%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	353,684	340,406	328,541	319,982	315,001	319,846	311,460	8.83%
YoY %	3.90%	3.61%	2.67%	1.58%	-1.51%	2.69%	-	-
Horiz. %	113.56%	109.29%	105.48%	102.74%	101.14%	102.69%	100.00%	-
NOSH	166,832	166,866	168,482	169,303	169,355	169,230	169,271	-0.96%
YoY %	-0.02%	-0.96%	-0.48%	-0.03%	0.07%	-0.02%	-	-
Horiz. %	98.56%	98.58%	99.53%	100.02%	100.05%	99.98%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	22.20%	24.19%	22.29%	26.67%	27.85%	27.52%	19.14%	-
YoY %	-8.23%	8.52%	-16.42%	-4.24%	1.20%	43.78%	-	-
Horiz. %	115.99%	126.38%	116.46%	139.34%	145.51%	143.78%	100.00%	-
ROE	14.31%	14.42%	11.90%	13.17%	13.79%	13.62%	10.15%	-
YoY %	-0.76%	21.18%	-9.64%	-4.50%	1.25%	34.19%	-	-
Horiz. %	140.99%	142.07%	117.24%	129.75%	135.86%	134.19%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	145.32	130.62	112.43	108.37	105.44	106.56	99.80	28.43%
YoY %	11.25%	16.18%	3.75%	2.78%	-1.05%	6.77%	-	-
Horiz. %	145.61%	130.88%	112.66%	108.59%	105.65%	106.77%	100.00%	-
EPS	30.35	29.42	23.20	24.89	25.65	25.74	18.68	38.16%
YoY %	3.16%	26.81%	-6.79%	-2.96%	-0.35%	37.79%	-	-
Horiz. %	162.47%	157.49%	124.20%	133.24%	137.31%	137.79%	100.00%	-
DPS	6.67	10.00	10.00	8.50	11.33	17.00	20.00	-51.87%
YoY %	-33.30%	0.00%	17.65%	-24.98%	-33.35%	-15.00%	-	-
Horiz. %	33.35%	50.00%	50.00%	42.50%	56.65%	85.00%	100.00%	-
NAPS	2.12	2.04	1.95	1.89	1.86	1.89	1.84	9.89%
YoY %	3.92%	4.62%	3.17%	1.61%	-1.59%	2.72%	-	-
Horiz. %	115.22%	110.87%	105.98%	102.72%	101.09%	102.72%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 169,127
RPS	145.33	130.66	113.55	109.98	107.04	108.11	101.27	27.20%
YoY %	11.23%	15.07%	3.25%	2.75%	-0.99%	6.75%	-	-
Horiz. %	143.51%	129.02%	112.13%	108.60%	105.70%	106.75%	100.00%	-
EPS	30.35	29.43	23.43	25.27	26.04	26.11	18.96	36.80%
YoY %	3.13%	25.61%	-7.28%	-2.96%	-0.27%	37.71%	-	-
Horiz. %	160.07%	155.22%	123.58%	133.28%	137.34%	137.71%	100.00%	-
DPS	6.67	10.00	10.10	8.63	11.51	17.25	20.29	-52.33%
YoY %	-33.30%	-0.99%	17.03%	-25.02%	-33.28%	-14.98%	-	-
Horiz. %	32.87%	49.29%	49.78%	42.53%	56.73%	85.02%	100.00%	-
NAPS	2.1202	2.0406	1.9695	1.9182	1.8883	1.9174	1.8671	8.83%
YoY %	3.90%	3.61%	2.67%	1.58%	-1.52%	2.69%	-	-
Horiz. %	113.56%	109.29%	105.48%	102.74%	101.14%	102.69%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	1.99	1.84	1.60	1.48	1.52	1.58	1.33	-
P/RPS	1.37	1.41	1.42	1.37	1.44	1.48	1.33	1.99%
YoY %	-2.84%	-0.70%	3.65%	-4.86%	-2.70%	11.28%	-	-
Horiz. %	103.01%	106.02%	106.77%	103.01%	108.27%	111.28%	100.00%	-
P/EPS	6.56	6.25	6.90	5.95	5.93	6.14	7.12	-5.30%
YoY %	4.96%	-9.42%	15.97%	0.34%	-3.42%	-13.76%	-	-
Horiz. %	92.13%	87.78%	96.91%	83.57%	83.29%	86.24%	100.00%	-
EY	15.25	15.99	14.50	16.82	16.88	16.29	14.05	5.61%
YoY %	-4.63%	10.28%	-13.79%	-0.36%	3.62%	15.94%	-	-
Horiz. %	108.54%	113.81%	103.20%	119.72%	120.14%	115.94%	100.00%	-
DY	3.35	5.43	6.25	5.74	7.46	10.76	15.04	-63.22%
YoY %	-38.31%	-13.12%	8.89%	-23.06%	-30.67%	-28.46%	-	-
Horiz. %	22.27%	36.10%	41.56%	38.16%	49.60%	71.54%	100.00%	-
P/NAPS	0.94	0.90	0.82	0.78	0.82	0.84	0.72	19.43%
YoY %	4.44%	9.76%	5.13%	-4.88%	-2.38%	16.67%	-	-
Horiz. %	130.56%	125.00%	113.89%	108.33%	113.89%	116.67%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	30/11/10	04/08/10	26/04/10	22/02/10	23/11/09	17/08/09	29/04/09	-
Price	2.29	1.93	1.64	1.51	1.49	1.56	1.32	-
P/RPS	1.58	1.48	1.46	1.39	1.41	1.46	1.32	12.72%
YoY %	6.76%	1.37%	5.04%	-1.42%	-3.42%	10.61%	-	-
Horiz. %	119.70%	112.12%	110.61%	105.30%	106.82%	110.61%	100.00%	-
P/EPS	7.55	6.56	7.07	6.07	5.81	6.06	7.07	4.47%
YoY %	15.09%	-7.21%	16.47%	4.48%	-4.13%	-14.29%	-	-
Horiz. %	106.79%	92.79%	100.00%	85.86%	82.18%	85.71%	100.00%	-
EY	13.25	15.24	14.15	16.49	17.22	16.50	14.15	-4.28%
YoY %	-13.06%	7.70%	-14.19%	-4.24%	4.36%	16.61%	-	-
Horiz. %	93.64%	107.70%	100.00%	116.54%	121.70%	116.61%	100.00%	-
DY	2.91	5.18	6.10	5.63	7.61	10.90	15.15	-66.67%
YoY %	-43.82%	-15.08%	8.35%	-26.02%	-30.18%	-28.05%	-	-
Horiz. %	19.21%	34.19%	40.26%	37.16%	50.23%	71.95%	100.00%	-
P/NAPS	1.08	0.95	0.84	0.80	0.80	0.83	0.72	31.00%
YoY %	13.68%	13.10%	5.00%	0.00%	-3.61%	15.28%	-	-
Horiz. %	150.00%	131.94%	116.67%	111.11%	111.11%	115.28%	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