[EPIC] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
12-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -8.04%
YoY- -5.34%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 244,791 239,720 238,216 229,776 175,741 142,698 133,902 49.23%
PBT 39,836 55,950 54,008 52,464 47,627 48,878 48,390 -12.11%
Tax -13,932 -16,317 -18,224 -18,272 -12,659 -14,497 -14,694 -3.47%
NP 25,904 39,633 35,784 34,192 34,968 34,381 33,696 -16.01%
-
NP to SH 22,183 34,833 30,420 28,208 30,673 31,696 31,068 -20.03%
-
Tax Rate 34.97% 29.16% 33.74% 34.83% 26.58% 29.66% 30.37% -
Total Cost 218,887 200,086 202,432 195,584 140,773 108,317 100,206 67.95%
-
Net Worth 290,926 316,205 309,614 304,402 291,568 274,549 270,592 4.92%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 12,685 16,909 11,843 23,675 11,729 15,624 11,692 5.55%
Div Payout % 57.19% 48.54% 38.93% 83.93% 38.24% 49.30% 37.63% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 290,926 316,205 309,614 304,402 291,568 274,549 270,592 4.92%
NOSH 169,143 169,093 169,187 169,112 167,568 167,408 167,032 0.83%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 10.58% 16.53% 15.02% 14.88% 19.90% 24.09% 25.16% -
ROE 7.62% 11.02% 9.83% 9.27% 10.52% 11.54% 11.48% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 144.72 141.77 140.80 135.87 104.88 85.24 80.17 47.99%
EPS 13.12 20.60 17.98 16.68 18.32 18.93 18.60 -20.67%
DPS 7.50 10.00 7.00 14.00 7.00 9.33 7.00 4.68%
NAPS 1.72 1.87 1.83 1.80 1.74 1.64 1.62 4.05%
Adjusted Per Share Value based on latest NOSH - 169,112
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 146.75 143.71 142.80 137.74 105.35 85.54 80.27 49.24%
EPS 13.30 20.88 18.24 16.91 18.39 19.00 18.62 -20.01%
DPS 7.60 10.14 7.10 14.19 7.03 9.37 7.01 5.50%
NAPS 1.744 1.8956 1.856 1.8248 1.7479 1.6458 1.6221 4.92%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.90 1.12 1.78 1.85 2.62 2.58 2.36 -
P/RPS 0.62 0.79 1.26 1.36 2.50 3.03 2.94 -64.40%
P/EPS 6.86 5.44 9.90 11.09 14.31 13.63 12.69 -33.51%
EY 14.57 18.39 10.10 9.02 6.99 7.34 7.88 50.36%
DY 8.33 8.93 3.93 7.57 2.67 3.62 2.97 98.26%
P/NAPS 0.52 0.60 0.97 1.03 1.51 1.57 1.46 -49.59%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 10/11/08 24/07/08 12/05/08 19/02/08 20/11/07 23/07/07 -
Price 1.22 1.04 1.62 2.13 2.10 2.50 2.83 -
P/RPS 0.84 0.73 1.15 1.57 2.00 2.93 3.53 -61.43%
P/EPS 9.30 5.05 9.01 12.77 11.47 13.20 15.22 -27.88%
EY 10.75 19.81 11.10 7.83 8.72 7.57 6.57 38.64%
DY 6.15 9.62 4.32 6.57 3.33 3.73 2.47 83.19%
P/NAPS 0.71 0.56 0.89 1.18 1.21 1.52 1.75 -45.04%

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