[EPIC] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -15.09%
YoY- -27.68%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 133,921 90,169 42,234 244,791 179,790 119,108 57,444 75.72%
PBT 42,188 27,829 11,772 39,836 41,963 27,004 13,116 117.74%
Tax -4,894 -3,014 -3,687 -13,932 -12,238 -9,112 -4,568 4.69%
NP 37,294 24,815 8,085 25,904 29,725 17,892 8,548 166.76%
-
NP to SH 32,584 21,780 7,905 22,183 26,125 15,210 7,052 177.15%
-
Tax Rate 11.60% 10.83% 31.32% 34.97% 29.16% 33.74% 34.83% -
Total Cost 96,627 65,354 34,149 218,887 150,065 101,216 48,896 57.41%
-
Net Worth 315,001 319,846 311,460 290,926 316,205 309,614 304,402 2.30%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 14,395 14,384 8,463 12,685 12,682 5,921 5,918 80.76%
Div Payout % 44.18% 66.05% 107.07% 57.19% 48.54% 38.93% 83.93% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 315,001 319,846 311,460 290,926 316,205 309,614 304,402 2.30%
NOSH 169,355 169,230 169,271 169,143 169,093 169,187 169,112 0.09%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 27.85% 27.52% 19.14% 10.58% 16.53% 15.02% 14.88% -
ROE 10.34% 6.81% 2.54% 7.62% 8.26% 4.91% 2.32% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 79.08 53.28 24.95 144.72 106.33 70.40 33.97 75.55%
EPS 19.24 12.87 4.67 13.12 15.45 8.99 4.17 176.89%
DPS 8.50 8.50 5.00 7.50 7.50 3.50 3.50 80.57%
NAPS 1.86 1.89 1.84 1.72 1.87 1.83 1.80 2.20%
Adjusted Per Share Value based on latest NOSH - 169,900
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 80.28 54.05 25.32 146.75 107.78 71.40 34.44 75.71%
EPS 19.53 13.06 4.74 13.30 15.66 9.12 4.23 177.01%
DPS 8.63 8.62 5.07 7.60 7.60 3.55 3.55 80.69%
NAPS 1.8883 1.9174 1.8671 1.744 1.8956 1.856 1.8248 2.30%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.52 1.58 1.33 0.90 1.12 1.78 1.85 -
P/RPS 1.92 2.97 5.33 0.62 1.05 2.53 5.45 -50.08%
P/EPS 7.90 12.28 28.48 6.86 7.25 19.80 44.36 -68.31%
EY 12.66 8.15 3.51 14.57 13.79 5.05 2.25 216.01%
DY 5.59 5.38 3.76 8.33 6.70 1.97 1.89 105.91%
P/NAPS 0.82 0.84 0.72 0.52 0.60 0.97 1.03 -14.08%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 17/08/09 29/04/09 27/02/09 10/11/08 24/07/08 12/05/08 -
Price 1.49 1.56 1.32 1.22 1.04 1.62 2.13 -
P/RPS 1.88 2.93 5.29 0.84 0.98 2.30 6.27 -55.16%
P/EPS 7.74 12.12 28.27 9.30 6.73 18.02 51.08 -71.54%
EY 12.91 8.25 3.54 10.75 14.86 5.55 1.96 250.97%
DY 5.70 5.45 3.79 6.15 7.21 2.16 1.64 129.27%
P/NAPS 0.80 0.83 0.72 0.71 0.56 0.89 1.18 -22.80%

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