[EPIC] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock

[EPIC] EASTERN PACIFIC IND. CORP

Announcement Date

17-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 175.52%

YoY- 43.2%

Quarter Report

EPIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Cumulative Result
Revenue	47,356	183,466	133,921	90,169	42,234	244,791	179,790	-58.94%
YoY %	-74.19%	37.00%	48.52%	113.50%	-82.75%	36.15%	-	-
Horiz. %	26.34%	102.04%	74.49%	50.15%	23.49%	136.15%	100.00%	-
PBT	14,939	54,459	42,188	27,829	11,772	39,836	41,963	-49.80%
YoY %	-72.57%	29.09%	51.60%	136.40%	-70.45%	-5.07%	-	-
Horiz. %	35.60%	129.78%	100.54%	66.32%	28.05%	94.93%	100.00%	-
Tax	-4,383	-5,521	-4,894	-3,014	-3,687	-13,932	-12,238	-49.59%
YoY %	20.61%	-12.81%	-62.38%	18.25%	73.54%	-13.84%	-	-
Horiz. %	35.81%	45.11%	39.99%	24.63%	30.13%	113.84%	100.00%	-
NP	10,556	48,938	37,294	24,815	8,085	25,904	29,725	-49.88%
YoY %	-78.43%	31.22%	50.29%	206.93%	-68.79%	-12.85%	-	-
Horiz. %	35.51%	164.64%	125.46%	83.48%	27.20%	87.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,772	42,146	32,584	21,780	7,905	22,183	26,125	-48.11%
YoY %	-76.81%	29.35%	49.61%	175.52%	-64.36%	-15.09%	-	-
Horiz. %	37.40%	161.32%	124.72%	83.37%	30.26%	84.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.34%	10.14%	11.60%	10.83%	31.32%	34.97%	29.16%	-
YoY %	189.35%	-12.59%	7.11%	-65.42%	-10.44%	19.92%	-	-
Horiz. %	100.62%	34.77%	39.78%	37.14%	107.41%	119.92%	100.00%	-
Total Cost	36,800	134,528	96,627	65,354	34,149	218,887	150,065	-60.85%
YoY %	-72.65%	39.22%	47.85%	91.38%	-84.40%	45.86%	-	-
Horiz. %	24.52%	89.65%	64.39%	43.55%	22.76%	145.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	328,541	319,982	315,001	319,846	311,460	290,926	316,205	2.58%
YoY %	2.67%	1.58%	-1.51%	2.69%	7.06%	-7.99%	-	-
Horiz. %	103.90%	101.19%	99.62%	101.15%	98.50%	92.01%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	4,212	14,390	14,395	14,384	8,463	12,685	12,682	-52.07%
YoY %	-70.73%	-0.03%	0.08%	69.96%	-33.28%	0.02%	-	-
Horiz. %	33.21%	113.47%	113.51%	113.42%	66.73%	100.02%	100.00%	-
Div Payout %	43.10%	34.15%	44.18%	66.05%	107.07%	57.19%	48.54%	-
YoY %	26.21%	-22.70%	-33.11%	-38.31%	87.22%	17.82%	-	-
Horiz. %	88.79%	70.35%	91.02%	136.07%	220.58%	117.82%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	328,541	319,982	315,001	319,846	311,460	290,926	316,205	2.58%
YoY %	2.67%	1.58%	-1.51%	2.69%	7.06%	-7.99%	-	-
Horiz. %	103.90%	101.19%	99.62%	101.15%	98.50%	92.01%	100.00%	-
NOSH	168,482	169,303	169,355	169,230	169,271	169,143	169,093	-0.24%
YoY %	-0.48%	-0.03%	0.07%	-0.02%	0.08%	0.03%	-	-
Horiz. %	99.64%	100.12%	100.15%	100.08%	100.11%	100.03%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	22.29%	26.67%	27.85%	27.52%	19.14%	10.58%	16.53%	-
YoY %	-16.42%	-4.24%	1.20%	43.78%	80.91%	-36.00%	-	-
Horiz. %	134.85%	161.34%	168.48%	166.49%	115.79%	64.00%	100.00%	-
ROE	2.97%	13.17%	10.34%	6.81%	2.54%	7.62%	8.26%	-
YoY %	-77.45%	27.37%	51.84%	168.11%	-66.67%	-7.75%	-	-
Horiz. %	35.96%	159.44%	125.18%	82.45%	30.75%	92.25%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	28.11	108.37	79.08	53.28	24.95	144.72	106.33	-58.84%
YoY %	-74.06%	37.04%	48.42%	113.55%	-82.76%	36.10%	-	-
Horiz. %	26.44%	101.92%	74.37%	50.11%	23.46%	136.10%	100.00%	-
EPS	5.80	24.89	19.24	12.87	4.67	13.12	15.45	-47.99%
YoY %	-76.70%	29.37%	49.49%	175.59%	-64.41%	-15.08%	-	-
Horiz. %	37.54%	161.10%	124.53%	83.30%	30.23%	84.92%	100.00%	-
DPS	2.50	8.50	8.50	8.50	5.00	7.50	7.50	-51.95%
YoY %	-70.59%	0.00%	0.00%	70.00%	-33.33%	0.00%	-	-
Horiz. %	33.33%	113.33%	113.33%	113.33%	66.67%	100.00%	100.00%	-
NAPS	1.95	1.89	1.86	1.89	1.84	1.72	1.87	2.83%
YoY %	3.17%	1.61%	-1.59%	2.72%	6.98%	-8.02%	-	-
Horiz. %	104.28%	101.07%	99.47%	101.07%	98.40%	91.98%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 169,182
RPS	28.39	109.98	80.28	54.05	25.32	146.75	107.78	-58.94%
YoY %	-74.19%	37.00%	48.53%	113.47%	-82.75%	36.16%	-	-
Horiz. %	26.34%	102.04%	74.49%	50.15%	23.49%	136.16%	100.00%	-
EPS	5.86	25.27	19.53	13.06	4.74	13.30	15.66	-48.10%
YoY %	-76.81%	29.39%	49.54%	175.53%	-64.36%	-15.07%	-	-
Horiz. %	37.42%	161.37%	124.71%	83.40%	30.27%	84.93%	100.00%	-
DPS	2.53	8.63	8.63	8.62	5.07	7.60	7.60	-51.99%
YoY %	-70.68%	0.00%	0.12%	70.02%	-33.29%	0.00%	-	-
Horiz. %	33.29%	113.55%	113.55%	113.42%	66.71%	100.00%	100.00%	-
NAPS	1.9695	1.9182	1.8883	1.9174	1.8671	1.744	1.8956	2.58%
YoY %	2.67%	1.58%	-1.52%	2.69%	7.06%	-8.00%	-	-
Horiz. %	103.90%	101.19%	99.61%	101.15%	98.50%	92.00%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	1.60	1.48	1.52	1.58	1.33	0.90	1.12	-
P/RPS	5.69	1.37	1.92	2.97	5.33	0.62	1.05	208.83%
YoY %	315.33%	-28.65%	-35.35%	-44.28%	759.68%	-40.95%	-	-
Horiz. %	541.90%	130.48%	182.86%	282.86%	507.62%	59.05%	100.00%	-
P/EPS	27.59	5.95	7.90	12.28	28.48	6.86	7.25	143.94%
YoY %	363.70%	-24.68%	-35.67%	-56.88%	315.16%	-5.38%	-	-
Horiz. %	380.55%	82.07%	108.97%	169.38%	392.83%	94.62%	100.00%	-
EY	3.63	16.82	12.66	8.15	3.51	14.57	13.79	-58.95%
YoY %	-78.42%	32.86%	55.34%	132.19%	-75.91%	5.66%	-	-
Horiz. %	26.32%	121.97%	91.81%	59.10%	25.45%	105.66%	100.00%	-
DY	1.56	5.74	5.59	5.38	3.76	8.33	6.70	-62.18%
YoY %	-72.82%	2.68%	3.90%	43.09%	-54.86%	24.33%	-	-
Horiz. %	23.28%	85.67%	83.43%	80.30%	56.12%	124.33%	100.00%	-
P/NAPS	0.82	0.78	0.82	0.84	0.72	0.52	0.60	23.17%
YoY %	5.13%	-4.88%	-2.38%	16.67%	38.46%	-13.33%	-	-
Horiz. %	136.67%	130.00%	136.67%	140.00%	120.00%	86.67%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	26/04/10	22/02/10	23/11/09	17/08/09	29/04/09	27/02/09	10/11/08	-
Price	1.64	1.51	1.49	1.56	1.32	1.22	1.04	-
P/RPS	5.83	1.39	1.88	2.93	5.29	0.84	0.98	228.67%
YoY %	319.42%	-26.06%	-35.84%	-44.61%	529.76%	-14.29%	-	-
Horiz. %	594.90%	141.84%	191.84%	298.98%	539.80%	85.71%	100.00%	-
P/EPS	28.28	6.07	7.74	12.12	28.27	9.30	6.73	160.62%
YoY %	365.90%	-21.58%	-36.14%	-57.13%	203.98%	38.19%	-	-
Horiz. %	420.21%	90.19%	115.01%	180.09%	420.06%	138.19%	100.00%	-
EY	3.54	16.49	12.91	8.25	3.54	10.75	14.86	-61.60%
YoY %	-78.53%	27.73%	56.48%	133.05%	-67.07%	-27.66%	-	-
Horiz. %	23.82%	110.97%	86.88%	55.52%	23.82%	72.34%	100.00%	-
DY	1.52	5.63	5.70	5.45	3.79	6.15	7.21	-64.61%
YoY %	-73.00%	-1.23%	4.59%	43.80%	-38.37%	-14.70%	-	-
Horiz. %	21.08%	78.09%	79.06%	75.59%	52.57%	85.30%	100.00%	-
P/NAPS	0.84	0.80	0.80	0.83	0.72	0.71	0.56	31.06%
YoY %	5.00%	0.00%	-3.61%	15.28%	1.41%	26.79%	-	-
Horiz. %	150.00%	142.86%	142.86%	148.21%	128.57%	126.79%	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