[EPIC] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock

[EPIC] EASTERN PACIFIC IND. CORP

Announcement Date

10-Nov-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Sep-2008 [#3]

Profit Trend

QoQ- 71.76%

YoY- 9.9%

Quarter Report

EPIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Cumulative Result
Revenue	90,169	42,234	244,791	179,790	119,108	57,444	175,741	-35.93%
YoY %	113.50%	-82.75%	36.15%	50.95%	107.35%	-67.31%	-	-
Horiz. %	51.31%	24.03%	139.29%	102.30%	67.77%	32.69%	100.00%	-
PBT	27,829	11,772	39,836	41,963	27,004	13,116	47,627	-30.13%
YoY %	136.40%	-70.45%	-5.07%	55.40%	105.89%	-72.46%	-	-
Horiz. %	58.43%	24.72%	83.64%	88.11%	56.70%	27.54%	100.00%	-
Tax	-3,014	-3,687	-13,932	-12,238	-9,112	-4,568	-12,659	-61.61%
YoY %	18.25%	73.54%	-13.84%	-34.31%	-99.47%	63.92%	-	-
Horiz. %	23.81%	29.13%	110.06%	96.67%	71.98%	36.08%	100.00%	-
NP	24,815	8,085	25,904	29,725	17,892	8,548	34,968	-20.45%
YoY %	206.93%	-68.79%	-12.85%	66.14%	109.31%	-75.55%	-	-
Horiz. %	70.96%	23.12%	74.08%	85.01%	51.17%	24.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,780	7,905	22,183	26,125	15,210	7,052	30,673	-20.42%
YoY %	175.52%	-64.36%	-15.09%	71.76%	115.68%	-77.01%	-	-
Horiz. %	71.01%	25.77%	72.32%	85.17%	49.59%	22.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.83%	31.32%	34.97%	29.16%	33.74%	34.83%	26.58%	-
YoY %	-65.42%	-10.44%	19.92%	-13.57%	-3.13%	31.04%	-	-
Horiz. %	40.74%	117.83%	131.57%	109.71%	126.94%	131.04%	100.00%	-
Total Cost	65,354	34,149	218,887	150,065	101,216	48,896	140,773	-40.07%
YoY %	91.38%	-84.40%	45.86%	48.26%	107.00%	-65.27%	-	-
Horiz. %	46.43%	24.26%	155.49%	106.60%	71.90%	34.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	319,846	311,460	290,926	316,205	309,614	304,402	291,568	6.37%
YoY %	2.69%	7.06%	-7.99%	2.13%	1.71%	4.40%	-	-
Horiz. %	109.70%	106.82%	99.78%	108.45%	106.19%	104.40%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	14,384	8,463	12,685	12,682	5,921	5,918	11,729	14.58%
YoY %	69.96%	-33.28%	0.02%	114.19%	0.05%	-49.54%	-	-
Horiz. %	122.64%	72.15%	108.15%	108.13%	50.48%	50.46%	100.00%	-
Div Payout %	66.05%	107.07%	57.19%	48.54%	38.93%	83.93%	38.24%	-
YoY %	-38.31%	87.22%	17.82%	24.69%	-53.62%	119.48%	-	-
Horiz. %	172.72%	279.99%	149.56%	126.94%	101.80%	219.48%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	319,846	311,460	290,926	316,205	309,614	304,402	291,568	6.37%
YoY %	2.69%	7.06%	-7.99%	2.13%	1.71%	4.40%	-	-
Horiz. %	109.70%	106.82%	99.78%	108.45%	106.19%	104.40%	100.00%	-
NOSH	169,230	169,271	169,143	169,093	169,187	169,112	167,568	0.66%
YoY %	-0.02%	0.08%	0.03%	-0.06%	0.04%	0.92%	-	-
Horiz. %	100.99%	101.02%	100.94%	100.91%	100.97%	100.92%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	27.52%	19.14%	10.58%	16.53%	15.02%	14.88%	19.90%	-
YoY %	43.78%	80.91%	-36.00%	10.05%	0.94%	-25.23%	-	-
Horiz. %	138.29%	96.18%	53.17%	83.07%	75.48%	74.77%	100.00%	-
ROE	6.81%	2.54%	7.62%	8.26%	4.91%	2.32%	10.52%	-
YoY %	168.11%	-66.67%	-7.75%	68.23%	111.64%	-77.95%	-	-
Horiz. %	64.73%	24.14%	72.43%	78.52%	46.67%	22.05%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	53.28	24.95	144.72	106.33	70.40	33.97	104.88	-36.35%
YoY %	113.55%	-82.76%	36.10%	51.04%	107.24%	-67.61%	-	-
Horiz. %	50.80%	23.79%	137.99%	101.38%	67.12%	32.39%	100.00%	-
EPS	12.87	4.67	13.12	15.45	8.99	4.17	18.32	-20.99%
YoY %	175.59%	-64.41%	-15.08%	71.86%	115.59%	-77.24%	-	-
Horiz. %	70.25%	25.49%	71.62%	84.33%	49.07%	22.76%	100.00%	-
DPS	8.50	5.00	7.50	7.50	3.50	3.50	7.00	13.83%
YoY %	70.00%	-33.33%	0.00%	114.29%	0.00%	-50.00%	-	-
Horiz. %	121.43%	71.43%	107.14%	107.14%	50.00%	50.00%	100.00%	-
NAPS	1.89	1.84	1.72	1.87	1.83	1.80	1.74	5.67%
YoY %	2.72%	6.98%	-8.02%	2.19%	1.67%	3.45%	-	-
Horiz. %	108.62%	105.75%	98.85%	107.47%	105.17%	103.45%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 169,240
RPS	54.05	25.32	146.75	107.78	71.40	34.44	105.35	-35.93%
YoY %	113.47%	-82.75%	36.16%	50.95%	107.32%	-67.31%	-	-
Horiz. %	51.31%	24.03%	139.30%	102.31%	67.77%	32.69%	100.00%	-
EPS	13.06	4.74	13.30	15.66	9.12	4.23	18.39	-20.41%
YoY %	175.53%	-64.36%	-15.07%	71.71%	115.60%	-77.00%	-	-
Horiz. %	71.02%	25.77%	72.32%	85.15%	49.59%	23.00%	100.00%	-
DPS	8.62	5.07	7.60	7.60	3.55	3.55	7.03	14.57%
YoY %	70.02%	-33.29%	0.00%	114.08%	0.00%	-49.50%	-	-
Horiz. %	122.62%	72.12%	108.11%	108.11%	50.50%	50.50%	100.00%	-
NAPS	1.9174	1.8671	1.744	1.8956	1.856	1.8248	1.7479	6.37%
YoY %	2.69%	7.06%	-8.00%	2.13%	1.71%	4.40%	-	-
Horiz. %	109.70%	106.82%	99.78%	108.45%	106.18%	104.40%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	1.58	1.33	0.90	1.12	1.78	1.85	2.62	-
P/RPS	2.97	5.33	0.62	1.05	2.53	5.45	2.50	12.18%
YoY %	-44.28%	759.68%	-40.95%	-58.50%	-53.58%	118.00%	-	-
Horiz. %	118.80%	213.20%	24.80%	42.00%	101.20%	218.00%	100.00%	-
P/EPS	12.28	28.48	6.86	7.25	19.80	44.36	14.31	-9.70%
YoY %	-56.88%	315.16%	-5.38%	-63.38%	-55.37%	209.99%	-	-
Horiz. %	85.81%	199.02%	47.94%	50.66%	138.36%	309.99%	100.00%	-
EY	8.15	3.51	14.57	13.79	5.05	2.25	6.99	10.78%
YoY %	132.19%	-75.91%	5.66%	173.07%	124.44%	-67.81%	-	-
Horiz. %	116.60%	50.21%	208.44%	197.28%	72.25%	32.19%	100.00%	-
DY	5.38	3.76	8.33	6.70	1.97	1.89	2.67	59.59%
YoY %	43.09%	-54.86%	24.33%	240.10%	4.23%	-29.21%	-	-
Horiz. %	201.50%	140.82%	311.99%	250.94%	73.78%	70.79%	100.00%	-
P/NAPS	0.84	0.72	0.52	0.60	0.97	1.03	1.51	-32.38%
YoY %	16.67%	38.46%	-13.33%	-38.14%	-5.83%	-31.79%	-	-
Horiz. %	55.63%	47.68%	34.44%	39.74%	64.24%	68.21%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	17/08/09	29/04/09	27/02/09	10/11/08	24/07/08	12/05/08	19/02/08	-
Price	1.56	1.32	1.22	1.04	1.62	2.13	2.10	-
P/RPS	2.93	5.29	0.84	0.98	2.30	6.27	2.00	29.02%
YoY %	-44.61%	529.76%	-14.29%	-57.39%	-63.32%	213.50%	-	-
Horiz. %	146.50%	264.50%	42.00%	49.00%	115.00%	313.50%	100.00%	-
P/EPS	12.12	28.27	9.30	6.73	18.02	51.08	11.47	3.74%
YoY %	-57.13%	203.98%	38.19%	-62.65%	-64.72%	345.34%	-	-
Horiz. %	105.67%	246.47%	81.08%	58.67%	157.11%	445.34%	100.00%	-
EY	8.25	3.54	10.75	14.86	5.55	1.96	8.72	-3.62%
YoY %	133.05%	-67.07%	-27.66%	167.75%	183.16%	-77.52%	-	-
Horiz. %	94.61%	40.60%	123.28%	170.41%	63.65%	22.48%	100.00%	-
DY	5.45	3.79	6.15	7.21	2.16	1.64	3.33	38.92%
YoY %	43.80%	-38.37%	-14.70%	233.80%	31.71%	-50.75%	-	-
Horiz. %	163.66%	113.81%	184.68%	216.52%	64.86%	49.25%	100.00%	-
P/NAPS	0.83	0.72	0.71	0.56	0.89	1.18	1.21	-22.23%
YoY %	15.28%	1.41%	26.79%	-37.08%	-24.58%	-2.48%	-	-
Horiz. %	68.60%	59.50%	58.68%	46.28%	73.55%	97.52%	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