[EPIC] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock

[EPIC] EASTERN PACIFIC IND. CORP

Announcement Date

26-Apr-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Mar-2010 [#1]

Profit Trend

QoQ- -7.26%

YoY- 23.62%

Quarter Report

EPIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Annualized Quarter Result
Revenue	235,136	242,437	217,958	189,424	183,466	178,561	180,338	19.29%
YoY %	-3.01%	11.23%	15.06%	3.25%	2.75%	-0.99%	-	-
Horiz. %	130.39%	134.43%	120.86%	105.04%	101.73%	99.01%	100.00%	-
PBT	75,392	76,361	72,862	59,756	54,459	56,250	55,658	22.35%
YoY %	-1.27%	4.80%	21.93%	9.73%	-3.18%	1.06%	-	-
Horiz. %	135.46%	137.20%	130.91%	107.36%	97.85%	101.06%	100.00%	-
Tax	-18,790	-22,548	-20,146	-17,532	-5,521	-6,525	-6,028	112.94%
YoY %	16.67%	-11.92%	-14.91%	-217.55%	15.39%	-8.24%	-	-
Horiz. %	311.71%	374.05%	334.21%	290.84%	91.59%	108.24%	100.00%	-
NP	56,602	53,813	52,716	42,224	48,938	49,725	49,630	9.13%
YoY %	5.18%	2.08%	24.85%	-13.72%	-1.58%	0.19%	-	-
Horiz. %	114.05%	108.43%	106.22%	85.08%	98.61%	100.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	52,844	50,628	49,092	39,088	42,146	43,445	43,560	13.70%
YoY %	4.38%	3.13%	25.59%	-7.26%	-2.99%	-0.26%	-	-
Horiz. %	121.31%	116.23%	112.70%	89.73%	96.75%	99.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.92%	29.53%	27.65%	29.34%	10.14%	11.60%	10.83%	-
YoY %	-15.61%	6.80%	-5.76%	189.35%	-12.59%	7.11%	-	-
Horiz. %	230.10%	272.67%	255.31%	270.91%	93.63%	107.11%	100.00%	-
Total Cost	178,534	188,624	165,242	147,200	134,528	128,836	130,708	23.03%
YoY %	-5.35%	14.15%	12.26%	9.42%	4.42%	-1.43%	-	-
Horiz. %	136.59%	144.31%	126.42%	112.62%	102.92%	98.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	361,853	353,684	340,406	328,541	319,982	315,001	319,846	8.55%
YoY %	2.31%	3.90%	3.61%	2.67%	1.58%	-1.51%	-	-
Horiz. %	113.13%	110.58%	106.43%	102.72%	100.04%	98.49%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	8,337	11,122	16,686	16,848	14,390	19,193	28,769	-56.10%
YoY %	-25.04%	-33.35%	-0.96%	17.08%	-25.02%	-33.29%	-	-
Horiz. %	28.98%	38.66%	58.00%	58.56%	50.02%	66.71%	100.00%	-
Div Payout %	15.78%	21.97%	33.99%	43.10%	34.15%	44.18%	66.05%	-
YoY %	-28.17%	-35.36%	-21.14%	26.21%	-22.70%	-33.11%	-	-
Horiz. %	23.89%	33.26%	51.46%	65.25%	51.70%	66.89%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	361,853	353,684	340,406	328,541	319,982	315,001	319,846	8.55%
YoY %	2.31%	3.90%	3.61%	2.67%	1.58%	-1.51%	-	-
Horiz. %	113.13%	110.58%	106.43%	102.72%	100.04%	98.49%	100.00%	-
NOSH	166,752	166,832	166,866	168,482	169,303	169,355	169,230	-0.97%
YoY %	-0.05%	-0.02%	-0.96%	-0.48%	-0.03%	0.07%	-	-
Horiz. %	98.54%	98.58%	98.60%	99.56%	100.04%	100.07%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	24.07%	22.20%	24.19%	22.29%	26.67%	27.85%	27.52%	-
YoY %	8.42%	-8.23%	8.52%	-16.42%	-4.24%	1.20%	-	-
Horiz. %	87.46%	80.67%	87.90%	81.00%	96.91%	101.20%	100.00%	-
ROE	14.60%	14.31%	14.42%	11.90%	13.17%	13.79%	13.62%	-
YoY %	2.03%	-0.76%	21.18%	-9.64%	-4.50%	1.25%	-	-
Horiz. %	107.20%	105.07%	105.87%	87.37%	96.70%	101.25%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	141.01	145.32	130.62	112.43	108.37	105.44	106.56	20.47%
YoY %	-2.97%	11.25%	16.18%	3.75%	2.78%	-1.05%	-	-
Horiz. %	132.33%	136.37%	122.58%	105.51%	101.70%	98.95%	100.00%	-
EPS	31.69	30.35	29.42	23.20	24.89	25.65	25.74	14.82%
YoY %	4.42%	3.16%	26.81%	-6.79%	-2.96%	-0.35%	-	-
Horiz. %	123.12%	117.91%	114.30%	90.13%	96.70%	99.65%	100.00%	-
DPS	5.00	6.67	10.00	10.00	8.50	11.33	17.00	-55.67%
YoY %	-25.04%	-33.30%	0.00%	17.65%	-24.98%	-33.35%	-	-
Horiz. %	29.41%	39.24%	58.82%	58.82%	50.00%	66.65%	100.00%	-
NAPS	2.17	2.12	2.04	1.95	1.89	1.86	1.89	9.61%
YoY %	2.36%	3.92%	4.62%	3.17%	1.61%	-1.59%	-	-
Horiz. %	114.81%	112.17%	107.94%	103.17%	100.00%	98.41%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 168,482
RPS	140.96	145.33	130.66	113.55	109.98	107.04	108.11	19.29%
YoY %	-3.01%	11.23%	15.07%	3.25%	2.75%	-0.99%	-	-
Horiz. %	130.39%	134.43%	120.86%	105.03%	101.73%	99.01%	100.00%	-
EPS	31.68	30.35	29.43	23.43	25.27	26.04	26.11	13.71%
YoY %	4.38%	3.13%	25.61%	-7.28%	-2.96%	-0.27%	-	-
Horiz. %	121.33%	116.24%	112.72%	89.74%	96.78%	99.73%	100.00%	-
DPS	5.00	6.67	10.00	10.10	8.63	11.51	17.25	-56.10%
YoY %	-25.04%	-33.30%	-0.99%	17.03%	-25.02%	-33.28%	-	-
Horiz. %	28.99%	38.67%	57.97%	58.55%	50.03%	66.72%	100.00%	-
NAPS	2.1692	2.1202	2.0406	1.9695	1.9182	1.8883	1.9174	8.54%
YoY %	2.31%	3.90%	3.61%	2.67%	1.58%	-1.52%	-	-
Horiz. %	113.13%	110.58%	106.43%	102.72%	100.04%	98.48%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	2.41	1.99	1.84	1.60	1.48	1.52	1.58	-
P/RPS	1.71	1.37	1.41	1.42	1.37	1.44	1.48	10.08%
YoY %	24.82%	-2.84%	-0.70%	3.65%	-4.86%	-2.70%	-	-
Horiz. %	115.54%	92.57%	95.27%	95.95%	92.57%	97.30%	100.00%	-
P/EPS	7.60	6.56	6.25	6.90	5.95	5.93	6.14	15.23%
YoY %	15.85%	4.96%	-9.42%	15.97%	0.34%	-3.42%	-	-
Horiz. %	123.78%	106.84%	101.79%	112.38%	96.91%	96.58%	100.00%	-
EY	13.15	15.25	15.99	14.50	16.82	16.88	16.29	-13.26%
YoY %	-13.77%	-4.63%	10.28%	-13.79%	-0.36%	3.62%	-	-
Horiz. %	80.72%	93.62%	98.16%	89.01%	103.25%	103.62%	100.00%	-
DY	2.07	3.35	5.43	6.25	5.74	7.46	10.76	-66.57%
YoY %	-38.21%	-38.31%	-13.12%	8.89%	-23.06%	-30.67%	-	-
Horiz. %	19.24%	31.13%	50.46%	58.09%	53.35%	69.33%	100.00%	-
P/NAPS	1.11	0.94	0.90	0.82	0.78	0.82	0.84	20.35%
YoY %	18.09%	4.44%	9.76%	5.13%	-4.88%	-2.38%	-	-
Horiz. %	132.14%	111.90%	107.14%	97.62%	92.86%	97.62%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	10/02/11	30/11/10	04/08/10	26/04/10	22/02/10	23/11/09	17/08/09	-
Price	2.35	2.29	1.93	1.64	1.51	1.49	1.56	-
P/RPS	1.67	1.58	1.48	1.46	1.39	1.41	1.46	9.34%
YoY %	5.70%	6.76%	1.37%	5.04%	-1.42%	-3.42%	-	-
Horiz. %	114.38%	108.22%	101.37%	100.00%	95.21%	96.58%	100.00%	-
P/EPS	7.42	7.55	6.56	7.07	6.07	5.81	6.06	14.40%
YoY %	-1.72%	15.09%	-7.21%	16.47%	4.48%	-4.13%	-	-
Horiz. %	122.44%	124.59%	108.25%	116.67%	100.17%	95.87%	100.00%	-
EY	13.49	13.25	15.24	14.15	16.49	17.22	16.50	-12.53%
YoY %	1.81%	-13.06%	7.70%	-14.19%	-4.24%	4.36%	-	-
Horiz. %	81.76%	80.30%	92.36%	85.76%	99.94%	104.36%	100.00%	-
DY	2.13	2.91	5.18	6.10	5.63	7.61	10.90	-66.22%
YoY %	-26.80%	-43.82%	-15.08%	8.35%	-26.02%	-30.18%	-	-
Horiz. %	19.54%	26.70%	47.52%	55.96%	51.65%	69.82%	100.00%	-
P/NAPS	1.08	1.08	0.95	0.84	0.80	0.80	0.83	19.13%
YoY %	0.00%	13.68%	13.10%	5.00%	0.00%	-3.61%	-	-
Horiz. %	130.12%	130.12%	114.46%	101.20%	96.39%	96.39%	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