[EPIC] QoQ 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- 266.84%
YoY- 12.1%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 49,545 43,751 47,936 42,234 65,001 60,683 61,664 -13.53%
PBT 12,275 14,359 16,053 11,772 -2,127 14,958 13,887 -7.87%
Tax -629 -1,880 675 -3,687 -1,694 -3,125 -4,543 -73.14%
NP 11,646 12,479 16,728 8,085 -3,821 11,833 9,344 15.76%
-
NP to SH 9,564 10,804 13,873 7,905 -4,738 10,916 8,158 11.15%
-
Tax Rate 5.12% 13.09% -4.20% 31.32% - 20.89% 32.71% -
Total Cost 37,899 31,272 31,208 34,149 68,822 48,850 52,320 -19.29%
-
Net Worth 319,650 314,975 319,755 311,460 169,900 316,479 309,733 2.11%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - 5,926 5,921 8,463 - 6,769 - -
Div Payout % - 54.86% 42.68% 107.07% - 62.02% - -
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 319,650 314,975 319,755 311,460 169,900 316,479 309,733 2.11%
NOSH 169,127 169,341 169,182 169,271 169,900 169,240 169,253 -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 23.51% 28.52% 34.90% 19.14% -5.88% 19.50% 15.15% -
ROE 2.99% 3.43% 4.34% 2.54% -2.79% 3.45% 2.63% -
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 29.29 25.84 28.33 24.95 38.26 35.86 36.43 -13.50%
EPS 5.65 6.38 8.20 4.67 -2.80 6.45 4.82 11.14%
DPS 0.00 3.50 3.50 5.00 0.00 4.00 0.00 -
NAPS 1.89 1.86 1.89 1.84 1.00 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 29.70 26.23 28.74 25.32 38.97 36.38 36.97 -13.54%
EPS 5.73 6.48 8.32 4.74 -2.84 6.54 4.89 11.11%
DPS 0.00 3.55 3.55 5.07 0.00 4.06 0.00 -
NAPS 1.9162 1.8882 1.9168 1.8671 1.0185 1.8972 1.8568 2.11%
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 5.05 5.88 5.58 5.33 2.35 3.12 4.89 2.16%
P/EPS 26.17 23.82 19.27 28.48 -32.27 17.36 36.93 -20.46%
EY 3.82 4.20 5.19 3.51 -3.10 5.76 2.71 25.63%
DY 0.00 2.30 2.22 3.76 0.00 3.57 0.00 -
P/NAPS 0.78 0.82 0.84 0.72 0.90 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 5.15 5.77 5.51 5.29 3.19 2.90 4.45 10.20%
P/EPS 26.70 23.35 19.02 28.27 -43.75 16.12 33.61 -14.18%
EY 3.74 4.28 5.26 3.54 -2.29 6.20 2.98 16.30%
DY 0.00 2.35 2.24 3.79 0.00 3.85 0.00 -
P/NAPS 0.80 0.80 0.83 0.72 1.22 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