[EPIC] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
24-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 0.27%
YoY- 45.47%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 229,582 244,792 249,126 228,516 200,711 176,359 143,655 36.65%
PBT 38,490 39,834 54,173 51,857 50,363 49,037 43,329 -7.58%
Tax -13,049 -13,930 -15,307 -15,708 -14,840 -13,944 -12,508 2.86%
NP 25,441 25,904 38,866 36,149 35,523 35,093 30,821 -11.99%
-
NP to SH 22,241 21,388 32,907 30,455 30,374 30,772 27,511 -13.20%
-
Tax Rate 33.90% 34.97% 28.26% 30.29% 29.47% 28.44% 28.87% -
Total Cost 204,141 218,888 210,260 192,367 165,188 141,266 112,834 48.42%
-
Net Worth 311,460 169,900 316,479 309,733 304,402 296,668 272,175 9.39%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 21,157 18,612 12,688 11,727 11,727 11,590 11,590 49.30%
Div Payout % 95.13% 87.02% 38.56% 38.51% 38.61% 37.66% 42.13% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 311,460 169,900 316,479 309,733 304,402 296,668 272,175 9.39%
NOSH 169,271 169,900 169,240 169,253 169,112 169,525 165,960 1.32%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 11.08% 10.58% 15.60% 15.82% 17.70% 19.90% 21.45% -
ROE 7.14% 12.59% 10.40% 9.83% 9.98% 10.37% 10.11% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 135.63 144.08 147.20 135.01 118.68 104.03 86.56 34.86%
EPS 13.14 12.59 19.44 17.99 17.96 18.15 16.58 -14.34%
DPS 12.50 11.00 7.50 7.00 7.00 6.84 7.00 47.13%
NAPS 1.84 1.00 1.87 1.83 1.80 1.75 1.64 7.96%
Adjusted Per Share Value based on latest NOSH - 169,253
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 137.63 146.75 149.34 136.99 120.32 105.72 86.12 36.65%
EPS 13.33 12.82 19.73 18.26 18.21 18.45 16.49 -13.21%
DPS 12.68 11.16 7.61 7.03 7.03 6.95 6.95 49.25%
NAPS 1.8671 1.0185 1.8972 1.8568 1.8248 1.7784 1.6316 9.39%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.33 0.90 1.12 1.78 1.85 2.62 2.58 -
P/RPS 0.98 0.62 0.76 1.32 1.56 2.52 2.98 -52.32%
P/EPS 10.12 7.15 5.76 9.89 10.30 14.43 15.56 -24.91%
EY 9.88 13.99 17.36 10.11 9.71 6.93 6.43 33.12%
DY 9.40 12.22 6.70 3.93 3.78 2.61 2.71 128.96%
P/NAPS 0.72 0.90 0.60 0.97 1.03 1.50 1.57 -40.50%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/04/09 27/02/09 10/11/08 24/07/08 12/05/08 19/02/08 20/11/07 -
Price 1.32 1.22 1.04 1.62 2.13 2.10 2.50 -
P/RPS 0.97 0.85 0.71 1.20 1.79 2.02 2.89 -51.67%
P/EPS 10.05 9.69 5.35 9.00 11.86 11.57 15.08 -23.68%
EY 9.95 10.32 18.70 11.11 8.43 8.64 6.63 31.04%
DY 9.47 9.02 7.21 4.32 3.29 3.26 2.80 125.15%
P/NAPS 0.72 1.22 0.56 0.89 1.18 1.20 1.52 -39.20%

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