[EPIC] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
26-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 2.17%
YoY- 23.62%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 53,311 72,846 61,623 47,356 49,545 43,751 47,936 7.32%
PBT 18,117 20,844 21,492 14,939 12,275 14,359 16,053 8.37%
Tax -1,878 -6,839 -5,690 -4,383 -629 -1,880 675 -
NP 16,239 14,005 15,802 10,556 11,646 12,479 16,728 -1.95%
-
NP to SH 14,870 13,428 14,774 9,772 9,564 10,804 13,873 4.72%
-
Tax Rate 10.37% 32.81% 26.47% 29.34% 5.12% 13.09% -4.20% -
Total Cost 37,072 58,841 45,821 36,800 37,899 31,272 31,208 12.12%
-
Net Worth 367,934 359,436 341,711 328,541 319,650 314,975 319,755 9.78%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 4,238 4,187 4,212 - 5,926 5,921 -
Div Payout % - 31.57% 28.34% 43.10% - 54.86% 42.68% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 367,934 359,436 341,711 328,541 319,650 314,975 319,755 9.78%
NOSH 169,555 169,545 167,505 168,482 169,127 169,341 169,182 0.14%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 30.46% 19.23% 25.64% 22.29% 23.51% 28.52% 34.90% -
ROE 4.04% 3.74% 4.32% 2.97% 2.99% 3.43% 4.34% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 31.44 42.97 36.79 28.11 29.29 25.84 28.33 7.17%
EPS 8.77 7.92 8.82 5.80 5.65 6.38 8.20 4.56%
DPS 0.00 2.50 2.50 2.50 0.00 3.50 3.50 -
NAPS 2.17 2.12 2.04 1.95 1.89 1.86 1.89 9.61%
Adjusted Per Share Value based on latest NOSH - 168,482
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 31.96 43.67 36.94 28.39 29.70 26.23 28.74 7.31%
EPS 8.91 8.05 8.86 5.86 5.73 6.48 8.32 4.66%
DPS 0.00 2.54 2.51 2.53 0.00 3.55 3.55 -
NAPS 2.2057 2.1547 2.0485 1.9695 1.9162 1.8882 1.9168 9.78%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.41 1.99 1.84 1.60 1.48 1.52 1.58 -
P/RPS 7.66 4.63 5.00 5.69 5.05 5.88 5.58 23.44%
P/EPS 27.48 25.13 20.86 27.59 26.17 23.82 19.27 26.61%
EY 3.64 3.98 4.79 3.63 3.82 4.20 5.19 -21.01%
DY 0.00 1.26 1.36 1.56 0.00 2.30 2.22 -
P/NAPS 1.11 0.94 0.90 0.82 0.78 0.82 0.84 20.35%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 10/02/11 30/11/10 04/08/10 26/04/10 22/02/10 23/11/09 17/08/09 -
Price 2.35 2.29 1.93 1.64 1.51 1.49 1.56 -
P/RPS 7.47 5.33 5.25 5.83 5.15 5.77 5.51 22.42%
P/EPS 26.80 28.91 21.88 28.28 26.70 23.35 19.02 25.60%
EY 3.73 3.46 4.57 3.54 3.74 4.28 5.26 -20.42%
DY 0.00 1.09 1.30 1.52 0.00 2.35 2.24 -
P/NAPS 1.08 1.08 0.95 0.84 0.80 0.80 0.83 19.13%

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