[EPIC] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
17-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 75.5%
YoY- 70.05%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 47,356 49,545 43,751 47,936 42,234 65,001 60,683 -15.25%
PBT 14,939 12,275 14,359 16,053 11,772 -2,127 14,958 -0.08%
Tax -4,383 -629 -1,880 675 -3,687 -1,694 -3,125 25.32%
NP 10,556 11,646 12,479 16,728 8,085 -3,821 11,833 -7.33%
-
NP to SH 9,772 9,564 10,804 13,873 7,905 -4,738 10,916 -7.12%
-
Tax Rate 29.34% 5.12% 13.09% -4.20% 31.32% - 20.89% -
Total Cost 36,800 37,899 31,272 31,208 34,149 68,822 48,850 -17.22%
-
Net Worth 328,541 319,650 314,975 319,755 311,460 169,900 316,479 2.52%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 4,212 - 5,926 5,921 8,463 - 6,769 -27.13%
Div Payout % 43.10% - 54.86% 42.68% 107.07% - 62.02% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 328,541 319,650 314,975 319,755 311,460 169,900 316,479 2.52%
NOSH 168,482 169,127 169,341 169,182 169,271 169,900 169,240 -0.29%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 22.29% 23.51% 28.52% 34.90% 19.14% -5.88% 19.50% -
ROE 2.97% 2.99% 3.43% 4.34% 2.54% -2.79% 3.45% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 28.11 29.29 25.84 28.33 24.95 38.26 35.86 -14.99%
EPS 5.80 5.65 6.38 8.20 4.67 -2.80 6.45 -6.84%
DPS 2.50 0.00 3.50 3.50 5.00 0.00 4.00 -26.92%
NAPS 1.95 1.89 1.86 1.89 1.84 1.00 1.87 2.83%
Adjusted Per Share Value based on latest NOSH - 169,182
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 28.39 29.70 26.23 28.74 25.32 38.97 36.38 -15.25%
EPS 5.86 5.73 6.48 8.32 4.74 -2.84 6.54 -7.06%
DPS 2.53 0.00 3.55 3.55 5.07 0.00 4.06 -27.06%
NAPS 1.9695 1.9162 1.8882 1.9168 1.8671 1.0185 1.8972 2.52%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.60 1.48 1.52 1.58 1.33 0.90 1.12 -
P/RPS 5.69 5.05 5.88 5.58 5.33 2.35 3.12 49.32%
P/EPS 27.59 26.17 23.82 19.27 28.48 -32.27 17.36 36.22%
EY 3.63 3.82 4.20 5.19 3.51 -3.10 5.76 -26.51%
DY 1.56 0.00 2.30 2.22 3.76 0.00 3.57 -42.44%
P/NAPS 0.82 0.78 0.82 0.84 0.72 0.90 0.60 23.17%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/04/10 22/02/10 23/11/09 17/08/09 29/04/09 27/02/09 10/11/08 -
Price 1.64 1.51 1.49 1.56 1.32 1.22 1.04 -
P/RPS 5.83 5.15 5.77 5.51 5.29 3.19 2.90 59.35%
P/EPS 28.28 26.70 23.35 19.02 28.27 -43.75 16.12 45.50%
EY 3.54 3.74 4.28 5.26 3.54 -2.29 6.20 -31.19%
DY 1.52 0.00 2.35 2.24 3.79 0.00 3.85 -46.21%
P/NAPS 0.84 0.80 0.80 0.83 0.72 1.22 0.56 31.06%

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