[EPIC] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 29.35%
YoY- 89.99%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 181,828 108,979 47,356 183,466 133,921 90,169 42,234 164.41%
PBT 57,271 36,431 14,939 54,459 42,188 27,829 11,772 186.83%
Tax -16,911 -10,073 -4,383 -5,521 -4,894 -3,014 -3,687 175.80%
NP 40,360 26,358 10,556 48,938 37,294 24,815 8,085 191.80%
-
NP to SH 37,971 24,546 9,772 42,146 32,584 21,780 7,905 184.41%
-
Tax Rate 29.53% 27.65% 29.34% 10.14% 11.60% 10.83% 31.32% -
Total Cost 141,468 82,621 36,800 134,528 96,627 65,354 34,149 157.71%
-
Net Worth 353,684 340,406 328,541 319,982 315,001 319,846 311,460 8.83%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 8,341 8,343 4,212 14,390 14,395 14,384 8,463 -0.96%
Div Payout % 21.97% 33.99% 43.10% 34.15% 44.18% 66.05% 107.07% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 353,684 340,406 328,541 319,982 315,001 319,846 311,460 8.83%
NOSH 166,832 166,866 168,482 169,303 169,355 169,230 169,271 -0.96%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 22.20% 24.19% 22.29% 26.67% 27.85% 27.52% 19.14% -
ROE 10.74% 7.21% 2.97% 13.17% 10.34% 6.81% 2.54% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 108.99 65.31 28.11 108.37 79.08 53.28 24.95 166.98%
EPS 22.76 14.71 5.80 24.89 19.24 12.87 4.67 187.17%
DPS 5.00 5.00 2.50 8.50 8.50 8.50 5.00 0.00%
NAPS 2.12 2.04 1.95 1.89 1.86 1.89 1.84 9.89%
Adjusted Per Share Value based on latest NOSH - 169,127
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 109.00 65.33 28.39 109.98 80.28 54.05 25.32 164.39%
EPS 22.76 14.71 5.86 25.27 19.53 13.06 4.74 184.34%
DPS 5.00 5.00 2.53 8.63 8.63 8.62 5.07 -0.92%
NAPS 2.1202 2.0406 1.9695 1.9182 1.8883 1.9174 1.8671 8.83%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.99 1.84 1.60 1.48 1.52 1.58 1.33 -
P/RPS 1.83 2.82 5.69 1.37 1.92 2.97 5.33 -50.93%
P/EPS 8.74 12.51 27.59 5.95 7.90 12.28 28.48 -54.47%
EY 11.44 7.99 3.63 16.82 12.66 8.15 3.51 119.66%
DY 2.51 2.72 1.56 5.74 5.59 5.38 3.76 -23.59%
P/NAPS 0.94 0.90 0.82 0.78 0.82 0.84 0.72 19.43%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 04/08/10 26/04/10 22/02/10 23/11/09 17/08/09 29/04/09 -
Price 2.29 1.93 1.64 1.51 1.49 1.56 1.32 -
P/RPS 2.10 2.96 5.83 1.39 1.88 2.93 5.29 -45.95%
P/EPS 10.06 13.12 28.28 6.07 7.74 12.12 28.27 -49.75%
EY 9.94 7.62 3.54 16.49 12.91 8.25 3.54 98.90%
DY 2.18 2.59 1.52 5.63 5.70 5.45 3.79 -30.81%
P/NAPS 1.08 0.95 0.84 0.80 0.80 0.83 0.72 31.00%

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
Post a Comment