[EPIC] QoQ 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- -11.48%
YoY- 301.86%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 72,846 61,623 47,356 49,545 43,751 47,936 42,234 43.77%
PBT 20,844 21,492 14,939 12,275 14,359 16,053 11,772 46.30%
Tax -6,839 -5,690 -4,383 -629 -1,880 675 -3,687 50.90%
NP 14,005 15,802 10,556 11,646 12,479 16,728 8,085 44.18%
-
NP to SH 13,428 14,774 9,772 9,564 10,804 13,873 7,905 42.32%
-
Tax Rate 32.81% 26.47% 29.34% 5.12% 13.09% -4.20% 31.32% -
Total Cost 58,841 45,821 36,800 37,899 31,272 31,208 34,149 43.67%
-
Net Worth 359,436 341,711 328,541 319,650 314,975 319,755 311,460 10.01%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 4,238 4,187 4,212 - 5,926 5,921 8,463 -36.91%
Div Payout % 31.57% 28.34% 43.10% - 54.86% 42.68% 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 359,436 341,711 328,541 319,650 314,975 319,755 311,460 10.01%
NOSH 169,545 167,505 168,482 169,127 169,341 169,182 169,271 0.10%
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 19.23% 25.64% 22.29% 23.51% 28.52% 34.90% 19.14% -
ROE 3.74% 4.32% 2.97% 2.99% 3.43% 4.34% 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 42.97 36.79 28.11 29.29 25.84 28.33 24.95 43.63%
EPS 7.92 8.82 5.80 5.65 6.38 8.20 4.67 42.16%
DPS 2.50 2.50 2.50 0.00 3.50 3.50 5.00 -36.97%
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 43.67 36.94 28.39 29.70 26.23 28.74 25.32 43.77%
EPS 8.05 8.86 5.86 5.73 6.48 8.32 4.74 42.30%
DPS 2.54 2.51 2.53 0.00 3.55 3.55 5.07 -36.89%
NAPS 2.1547 2.0485 1.9695 1.9162 1.8882 1.9168 1.8671 10.01%
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 4.63 5.00 5.69 5.05 5.88 5.58 5.33 -8.95%
P/EPS 25.13 20.86 27.59 26.17 23.82 19.27 28.48 -7.99%
EY 3.98 4.79 3.63 3.82 4.20 5.19 3.51 8.73%
DY 1.26 1.36 1.56 0.00 2.30 2.22 3.76 -51.72%
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 5.33 5.25 5.83 5.15 5.77 5.51 5.29 0.50%
P/EPS 28.91 21.88 28.28 26.70 23.35 19.02 28.27 1.50%
EY 3.46 4.57 3.54 3.74 4.28 5.26 3.54 -1.51%
DY 1.09 1.30 1.52 0.00 2.35 2.24 3.79 -56.39%
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