[EPIC] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
10-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 33.81%
YoY- 28.97%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 47,936 42,234 65,001 60,683 61,664 57,444 69,335 -21.82%
PBT 16,053 11,772 -2,127 14,958 13,887 13,116 12,212 20.01%
Tax 675 -3,687 -1,694 -3,125 -4,543 -4,568 -3,071 -
NP 16,728 8,085 -3,821 11,833 9,344 8,548 9,141 49.66%
-
NP to SH 13,873 7,905 -4,738 10,916 8,158 7,052 6,781 61.22%
-
Tax Rate -4.20% 31.32% - 20.89% 32.71% 34.83% 25.15% -
Total Cost 31,208 34,149 68,822 48,850 52,320 48,896 60,194 -35.48%
-
Net Worth 319,755 311,460 169,900 316,479 309,733 304,402 296,668 5.12%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 5,921 8,463 - 6,769 - 5,918 - -
Div Payout % 42.68% 107.07% - 62.02% - 83.93% - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 319,755 311,460 169,900 316,479 309,733 304,402 296,668 5.12%
NOSH 169,182 169,271 169,900 169,240 169,253 169,112 169,525 -0.13%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 34.90% 19.14% -5.88% 19.50% 15.15% 14.88% 13.18% -
ROE 4.34% 2.54% -2.79% 3.45% 2.63% 2.32% 2.29% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 28.33 24.95 38.26 35.86 36.43 33.97 40.90 -21.73%
EPS 8.20 4.67 -2.80 6.45 4.82 4.17 4.00 61.44%
DPS 3.50 5.00 0.00 4.00 0.00 3.50 0.00 -
NAPS 1.89 1.84 1.00 1.87 1.83 1.80 1.75 5.26%
Adjusted Per Share Value based on latest NOSH - 169,240
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 28.74 25.32 38.97 36.38 36.97 34.44 41.56 -21.81%
EPS 8.32 4.74 -2.84 6.54 4.89 4.23 4.07 61.14%
DPS 3.55 5.07 0.00 4.06 0.00 3.55 0.00 -
NAPS 1.9168 1.8671 1.0185 1.8972 1.8568 1.8248 1.7784 5.12%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.58 1.33 0.90 1.12 1.78 1.85 2.62 -
P/RPS 5.58 5.33 2.35 3.12 4.89 5.45 6.41 -8.83%
P/EPS 19.27 28.48 -32.27 17.36 36.93 44.36 65.50 -55.79%
EY 5.19 3.51 -3.10 5.76 2.71 2.25 1.53 125.92%
DY 2.22 3.76 0.00 3.57 0.00 1.89 0.00 -
P/NAPS 0.84 0.72 0.90 0.60 0.97 1.03 1.50 -32.08%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 17/08/09 29/04/09 27/02/09 10/11/08 24/07/08 12/05/08 19/02/08 -
Price 1.56 1.32 1.22 1.04 1.62 2.13 2.10 -
P/RPS 5.51 5.29 3.19 2.90 4.45 6.27 5.13 4.88%
P/EPS 19.02 28.27 -43.75 16.12 33.61 51.08 52.50 -49.21%
EY 5.26 3.54 -2.29 6.20 2.98 1.96 1.90 97.28%
DY 2.24 3.79 0.00 3.85 0.00 1.64 0.00 -
P/NAPS 0.83 0.72 1.22 0.56 0.89 1.18 1.20 -21.80%

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