[EPIC] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
29-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -64.36%
YoY- 12.1%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 183,466 133,921 90,169 42,234 244,791 179,790 119,108 33.27%
PBT 54,459 42,188 27,829 11,772 39,836 41,963 27,004 59.41%
Tax -5,521 -4,894 -3,014 -3,687 -13,932 -12,238 -9,112 -28.33%
NP 48,938 37,294 24,815 8,085 25,904 29,725 17,892 95.22%
-
NP to SH 42,146 32,584 21,780 7,905 22,183 26,125 15,210 96.91%
-
Tax Rate 10.14% 11.60% 10.83% 31.32% 34.97% 29.16% 33.74% -
Total Cost 134,528 96,627 65,354 34,149 218,887 150,065 101,216 20.82%
-
Net Worth 319,982 315,001 319,846 311,460 290,926 316,205 309,614 2.21%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 14,390 14,395 14,384 8,463 12,685 12,682 5,921 80.47%
Div Payout % 34.15% 44.18% 66.05% 107.07% 57.19% 48.54% 38.93% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 319,982 315,001 319,846 311,460 290,926 316,205 309,614 2.21%
NOSH 169,303 169,355 169,230 169,271 169,143 169,093 169,187 0.04%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 26.67% 27.85% 27.52% 19.14% 10.58% 16.53% 15.02% -
ROE 13.17% 10.34% 6.81% 2.54% 7.62% 8.26% 4.91% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 108.37 79.08 53.28 24.95 144.72 106.33 70.40 33.21%
EPS 24.89 19.24 12.87 4.67 13.12 15.45 8.99 96.80%
DPS 8.50 8.50 8.50 5.00 7.50 7.50 3.50 80.38%
NAPS 1.89 1.86 1.89 1.84 1.72 1.87 1.83 2.16%
Adjusted Per Share Value based on latest NOSH - 169,271
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 109.98 80.28 54.05 25.32 146.75 107.78 71.40 33.27%
EPS 25.27 19.53 13.06 4.74 13.30 15.66 9.12 96.90%
DPS 8.63 8.63 8.62 5.07 7.60 7.60 3.55 80.50%
NAPS 1.9182 1.8883 1.9174 1.8671 1.744 1.8956 1.856 2.21%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.48 1.52 1.58 1.33 0.90 1.12 1.78 -
P/RPS 1.37 1.92 2.97 5.33 0.62 1.05 2.53 -33.49%
P/EPS 5.95 7.90 12.28 28.48 6.86 7.25 19.80 -55.03%
EY 16.82 12.66 8.15 3.51 14.57 13.79 5.05 122.53%
DY 5.74 5.59 5.38 3.76 8.33 6.70 1.97 103.60%
P/NAPS 0.78 0.82 0.84 0.72 0.52 0.60 0.97 -13.49%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 23/11/09 17/08/09 29/04/09 27/02/09 10/11/08 24/07/08 -
Price 1.51 1.49 1.56 1.32 1.22 1.04 1.62 -
P/RPS 1.39 1.88 2.93 5.29 0.84 0.98 2.30 -28.45%
P/EPS 6.07 7.74 12.12 28.27 9.30 6.73 18.02 -51.49%
EY 16.49 12.91 8.25 3.54 10.75 14.86 5.55 106.26%
DY 5.63 5.70 5.45 3.79 6.15 7.21 2.16 89.06%
P/NAPS 0.80 0.80 0.83 0.72 0.71 0.56 0.89 -6.84%

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