[EPIC] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 54.69%
YoY- 16.53%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 129,307 60,966 235,136 181,828 108,979 47,356 183,466 -20.85%
PBT 39,336 15,723 75,392 57,271 36,431 14,939 54,459 -19.54%
Tax -11,302 -4,401 -18,790 -16,911 -10,073 -4,383 -5,521 61.43%
NP 28,034 11,322 56,602 40,360 26,358 10,556 48,938 -31.09%
-
NP to SH 27,174 10,893 52,844 37,971 24,546 9,772 42,146 -25.42%
-
Tax Rate 28.73% 27.99% 24.92% 29.53% 27.65% 29.34% 10.14% -
Total Cost 101,273 49,644 178,534 141,468 82,621 36,800 134,528 -17.28%
-
Net Worth 385,103 368,660 361,853 353,684 340,406 328,541 319,982 13.18%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 8,337 8,341 8,343 4,212 14,390 -
Div Payout % - - 15.78% 21.97% 33.99% 43.10% 34.15% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 385,103 368,660 361,853 353,684 340,406 328,541 319,982 13.18%
NOSH 166,711 166,814 166,752 166,832 166,866 168,482 169,303 -1.02%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 21.68% 18.57% 24.07% 22.20% 24.19% 22.29% 26.67% -
ROE 7.06% 2.95% 14.60% 10.74% 7.21% 2.97% 13.17% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 77.56 36.55 141.01 108.99 65.31 28.11 108.37 -20.03%
EPS 16.30 6.53 31.69 22.76 14.71 5.80 24.89 -24.64%
DPS 0.00 0.00 5.00 5.00 5.00 2.50 8.50 -
NAPS 2.31 2.21 2.17 2.12 2.04 1.95 1.89 14.35%
Adjusted Per Share Value based on latest NOSH - 169,545
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 77.52 36.55 140.96 109.00 65.33 28.39 109.98 -20.84%
EPS 16.29 6.53 31.68 22.76 14.71 5.86 25.27 -25.43%
DPS 0.00 0.00 5.00 5.00 5.00 2.53 8.63 -
NAPS 2.3086 2.21 2.1692 2.1202 2.0406 1.9695 1.9182 13.18%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.60 2.30 2.41 1.99 1.84 1.60 1.48 -
P/RPS 3.35 6.29 1.71 1.83 2.82 5.69 1.37 81.80%
P/EPS 15.95 35.22 7.60 8.74 12.51 27.59 5.95 93.32%
EY 6.27 2.84 13.15 11.44 7.99 3.63 16.82 -48.29%
DY 0.00 0.00 2.07 2.51 2.72 1.56 5.74 -
P/NAPS 1.13 1.04 1.11 0.94 0.90 0.82 0.78 28.12%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 03/05/11 10/02/11 30/11/10 04/08/10 26/04/10 22/02/10 -
Price 3.05 2.40 2.35 2.29 1.93 1.64 1.51 -
P/RPS 3.93 6.57 1.67 2.10 2.96 5.83 1.39 100.32%
P/EPS 18.71 36.75 7.42 10.06 13.12 28.28 6.07 112.23%
EY 5.34 2.72 13.49 9.94 7.62 3.54 16.49 -52.94%
DY 0.00 0.00 2.13 2.18 2.59 1.52 5.63 -
P/NAPS 1.32 1.09 1.08 1.08 0.95 0.84 0.80 39.76%

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