[EPIC] QoQ TTM Result on 30-Sep-2008 [#3]

Stock

[EPIC] EASTERN PACIFIC IND. CORP

Announcement Date

10-Nov-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Sep-2008 [#3]

Profit Trend

QoQ- 8.05%

YoY- 19.61%

Quarter Report

EPIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
TTM Result
Revenue	215,854	229,582	244,792	249,126	228,516	200,711	176,359	14.43%
YoY %	-5.98%	-6.21%	-1.74%	9.02%	13.85%	13.81%	-	-
Horiz. %	122.39%	130.18%	138.80%	141.26%	129.57%	113.81%	100.00%	-
PBT	40,656	38,490	39,834	54,173	51,857	50,363	49,037	-11.75%
YoY %	5.63%	-3.37%	-26.47%	4.47%	2.97%	2.70%	-	-
Horiz. %	82.91%	78.49%	81.23%	110.47%	105.75%	102.70%	100.00%	-
Tax	-7,831	-13,049	-13,930	-15,307	-15,708	-14,840	-13,944	-31.95%
YoY %	39.99%	6.32%	9.00%	2.55%	-5.85%	-6.43%	-	-
Horiz. %	56.16%	93.58%	99.90%	109.77%	112.65%	106.43%	100.00%	-
NP	32,825	25,441	25,904	38,866	36,149	35,523	35,093	-4.36%
YoY %	29.02%	-1.79%	-33.35%	7.52%	1.76%	1.23%	-	-
Horiz. %	93.54%	72.50%	73.82%	110.75%	103.01%	101.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,956	22,241	21,388	32,907	30,455	30,374	30,772	-6.20%
YoY %	25.70%	3.99%	-35.00%	8.05%	0.27%	-1.29%	-	-
Horiz. %	90.85%	72.28%	69.50%	106.94%	98.97%	98.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.26%	33.90%	34.97%	28.26%	30.29%	29.47%	28.44%	-
YoY %	-43.19%	-3.06%	23.74%	-6.70%	2.78%	3.62%	-	-
Horiz. %	67.72%	119.20%	122.96%	99.37%	106.50%	103.62%	100.00%	-
Total Cost	183,029	204,141	218,888	210,260	192,367	165,188	141,266	18.86%
YoY %	-10.34%	-6.74%	4.10%	9.30%	16.45%	16.93%	-	-
Horiz. %	129.56%	144.51%	154.95%	148.84%	136.17%	116.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	319,755	311,460	169,900	316,479	309,733	304,402	296,668	5.12%
YoY %	2.66%	83.32%	-46.32%	2.18%	1.75%	2.61%	-	-
Horiz. %	107.78%	104.99%	57.27%	106.68%	104.40%	102.61%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	21,154	21,157	18,612	12,688	11,727	11,727	11,590	49.40%
YoY %	-0.01%	13.67%	46.69%	8.19%	0.00%	1.18%	-	-
Horiz. %	182.52%	182.55%	160.59%	109.47%	101.18%	101.18%	100.00%	-
Div Payout %	75.67%	95.13%	87.02%	38.56%	38.51%	38.61%	37.66%	-
YoY %	-20.46%	9.32%	125.67%	0.13%	-0.26%	2.52%	-	-
Horiz. %	200.93%	252.60%	231.07%	102.39%	102.26%	102.52%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	319,755	311,460	169,900	316,479	309,733	304,402	296,668	5.12%
YoY %	2.66%	83.32%	-46.32%	2.18%	1.75%	2.61%	-	-
Horiz. %	107.78%	104.99%	57.27%	106.68%	104.40%	102.61%	100.00%	-
NOSH	169,182	169,271	169,900	169,240	169,253	169,112	169,525	-0.13%
YoY %	-0.05%	-0.37%	0.39%	-0.01%	0.08%	-0.24%	-	-
Horiz. %	99.80%	99.85%	100.22%	99.83%	99.84%	99.76%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	15.21%	11.08%	10.58%	15.60%	15.82%	17.70%	19.90%	-
YoY %	37.27%	4.73%	-32.18%	-1.39%	-10.62%	-11.06%	-	-
Horiz. %	76.43%	55.68%	53.17%	78.39%	79.50%	88.94%	100.00%	-
ROE	8.74%	7.14%	12.59%	10.40%	9.83%	9.98%	10.37%	-
YoY %	22.41%	-43.29%	21.06%	5.80%	-1.50%	-3.76%	-	-
Horiz. %	84.28%	68.85%	121.41%	100.29%	94.79%	96.24%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	127.59	135.63	144.08	147.20	135.01	118.68	104.03	14.59%
YoY %	-5.93%	-5.86%	-2.12%	9.03%	13.76%	14.08%	-	-
Horiz. %	122.65%	130.38%	138.50%	141.50%	129.78%	114.08%	100.00%	-
EPS	16.52	13.14	12.59	19.44	17.99	17.96	18.15	-6.08%
YoY %	25.72%	4.37%	-35.24%	8.06%	0.17%	-1.05%	-	-
Horiz. %	91.02%	72.40%	69.37%	107.11%	99.12%	98.95%	100.00%	-
DPS	12.50	12.50	11.00	7.50	7.00	7.00	6.84	49.53%
YoY %	0.00%	13.64%	46.67%	7.14%	0.00%	2.34%	-	-
Horiz. %	182.75%	182.75%	160.82%	109.65%	102.34%	102.34%	100.00%	-
NAPS	1.89	1.84	1.00	1.87	1.83	1.80	1.75	5.26%
YoY %	2.72%	84.00%	-46.52%	2.19%	1.67%	2.86%	-	-
Horiz. %	108.00%	105.14%	57.14%	106.86%	104.57%	102.86%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 169,240
RPS	129.40	137.63	146.75	149.34	136.99	120.32	105.72	14.43%
YoY %	-5.98%	-6.21%	-1.73%	9.02%	13.85%	13.81%	-	-
Horiz. %	122.40%	130.18%	138.81%	141.26%	129.58%	113.81%	100.00%	-
EPS	16.76	13.33	12.82	19.73	18.26	18.21	18.45	-6.20%
YoY %	25.73%	3.98%	-35.02%	8.05%	0.27%	-1.30%	-	-
Horiz. %	90.84%	72.25%	69.49%	106.94%	98.97%	98.70%	100.00%	-
DPS	12.68	12.68	11.16	7.61	7.03	7.03	6.95	49.36%
YoY %	0.00%	13.62%	46.65%	8.25%	0.00%	1.15%	-	-
Horiz. %	182.45%	182.45%	160.58%	109.50%	101.15%	101.15%	100.00%	-
NAPS	1.9168	1.8671	1.0185	1.8972	1.8568	1.8248	1.7784	5.12%
YoY %	2.66%	83.32%	-46.32%	2.18%	1.75%	2.61%	-	-
Horiz. %	107.78%	104.99%	57.27%	106.68%	104.41%	102.61%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	1.58	1.33	0.90	1.12	1.78	1.85	2.62	-
P/RPS	1.24	0.98	0.62	0.76	1.32	1.56	2.52	-37.69%
YoY %	26.53%	58.06%	-18.42%	-42.42%	-15.38%	-38.10%	-	-
Horiz. %	49.21%	38.89%	24.60%	30.16%	52.38%	61.90%	100.00%	-
P/EPS	9.56	10.12	7.15	5.76	9.89	10.30	14.43	-24.02%
YoY %	-5.53%	41.54%	24.13%	-41.76%	-3.98%	-28.62%	-	-
Horiz. %	66.25%	70.13%	49.55%	39.92%	68.54%	71.38%	100.00%	-
EY	10.46	9.88	13.99	17.36	10.11	9.71	6.93	31.61%
YoY %	5.87%	-29.38%	-19.41%	71.71%	4.12%	40.12%	-	-
Horiz. %	150.94%	142.57%	201.88%	250.51%	145.89%	140.12%	100.00%	-
DY	7.91	9.40	12.22	6.70	3.93	3.78	2.61	109.56%
YoY %	-15.85%	-23.08%	82.39%	70.48%	3.97%	44.83%	-	-
Horiz. %	303.07%	360.15%	468.20%	256.70%	150.57%	144.83%	100.00%	-
P/NAPS	0.84	0.72	0.90	0.60	0.97	1.03	1.50	-32.08%
YoY %	16.67%	-20.00%	50.00%	-38.14%	-5.83%	-31.33%	-	-
Horiz. %	56.00%	48.00%	60.00%	40.00%	64.67%	68.67%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	17/08/09	29/04/09	27/02/09	10/11/08	24/07/08	12/05/08	19/02/08	-
Price	1.56	1.32	1.22	1.04	1.62	2.13	2.10	-
P/RPS	1.22	0.97	0.85	0.71	1.20	1.79	2.02	-28.57%
YoY %	25.77%	14.12%	19.72%	-40.83%	-32.96%	-11.39%	-	-
Horiz. %	60.40%	48.02%	42.08%	35.15%	59.41%	88.61%	100.00%	-
P/EPS	9.44	10.05	9.69	5.35	9.00	11.86	11.57	-12.69%
YoY %	-6.07%	3.72%	81.12%	-40.56%	-24.11%	2.51%	-	-
Horiz. %	81.59%	86.86%	83.75%	46.24%	77.79%	102.51%	100.00%	-
EY	10.59	9.95	10.32	18.70	11.11	8.43	8.64	14.54%
YoY %	6.43%	-3.59%	-44.81%	68.32%	31.79%	-2.43%	-	-
Horiz. %	122.57%	115.16%	119.44%	216.44%	128.59%	97.57%	100.00%	-
DY	8.01	9.47	9.02	7.21	4.32	3.29	3.26	82.18%
YoY %	-15.42%	4.99%	25.10%	66.90%	31.31%	0.92%	-	-
Horiz. %	245.71%	290.49%	276.69%	221.17%	132.52%	100.92%	100.00%	-
P/NAPS	0.83	0.72	1.22	0.56	0.89	1.18	1.20	-21.80%
YoY %	15.28%	-40.98%	117.86%	-37.08%	-24.58%	-1.67%	-	-
Horiz. %	69.17%	60.00%	101.67%	46.67%	74.17%	98.33%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos