[EPIC] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
17-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 25.7%
YoY- -8.21%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 188,588 183,466 198,922 215,854 229,582 244,792 249,126 -16.95%
PBT 57,626 54,459 40,057 40,656 38,490 39,834 54,173 4.20%
Tax -6,217 -5,521 -6,586 -7,831 -13,049 -13,930 -15,307 -45.18%
NP 51,409 48,938 33,471 32,825 25,441 25,904 38,866 20.51%
-
NP to SH 44,013 42,146 27,844 27,956 22,241 21,388 32,907 21.41%
-
Tax Rate 10.79% 10.14% 16.44% 19.26% 33.90% 34.97% 28.26% -
Total Cost 137,179 134,528 165,451 183,029 204,141 218,888 210,260 -24.79%
-
Net Worth 328,541 319,650 314,975 319,755 311,460 169,900 316,479 2.52%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 16,060 20,311 20,311 21,154 21,157 18,612 12,688 17.03%
Div Payout % 36.49% 48.19% 72.95% 75.67% 95.13% 87.02% 38.56% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 328,541 319,650 314,975 319,755 311,460 169,900 316,479 2.52%
NOSH 168,482 169,127 169,341 169,182 169,271 169,900 169,240 -0.29%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 27.26% 26.67% 16.83% 15.21% 11.08% 10.58% 15.60% -
ROE 13.40% 13.19% 8.84% 8.74% 7.14% 12.59% 10.40% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 111.93 108.48 117.47 127.59 135.63 144.08 147.20 -16.70%
EPS 26.12 24.92 16.44 16.52 13.14 12.59 19.44 21.78%
DPS 9.50 12.00 12.00 12.50 12.50 11.00 7.50 17.08%
NAPS 1.95 1.89 1.86 1.89 1.84 1.00 1.87 2.83%
Adjusted Per Share Value based on latest NOSH - 169,182
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 113.05 109.98 119.25 129.40 137.63 146.75 149.34 -16.95%
EPS 26.38 25.27 16.69 16.76 13.33 12.82 19.73 21.38%
DPS 9.63 12.18 12.18 12.68 12.68 11.16 7.61 17.01%
NAPS 1.9695 1.9162 1.8882 1.9168 1.8671 1.0185 1.8972 2.52%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.60 1.48 1.52 1.58 1.33 0.90 1.12 -
P/RPS 1.43 1.36 1.29 1.24 0.98 0.62 0.76 52.46%
P/EPS 6.12 5.94 9.24 9.56 10.12 7.15 5.76 4.12%
EY 16.33 16.84 10.82 10.46 9.88 13.99 17.36 -3.99%
DY 5.94 8.11 7.89 7.91 9.40 12.22 6.70 -7.71%
P/NAPS 0.82 0.78 0.82 0.84 0.72 0.90 0.60 23.17%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/04/10 22/02/10 23/11/09 17/08/09 29/04/09 27/02/09 10/11/08 -
Price 1.64 1.51 1.49 1.56 1.32 1.22 1.04 -
P/RPS 1.47 1.39 1.27 1.22 0.97 0.85 0.71 62.51%
P/EPS 6.28 6.06 9.06 9.44 10.05 9.69 5.35 11.28%
EY 15.93 16.50 11.04 10.59 9.95 10.32 18.70 -10.14%
DY 5.79 7.95 8.05 8.01 9.47 9.02 7.21 -13.61%
P/NAPS 0.84 0.80 0.80 0.83 0.72 1.22 0.56 31.06%

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