[EPIC] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -0.4%
YoY- -15.39%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 202,275 188,588 183,466 198,922 215,854 229,582 244,792 -11.97%
PBT 63,065 57,626 54,459 40,057 40,656 38,490 39,834 35.95%
Tax -12,582 -6,217 -5,521 -6,586 -7,831 -13,049 -13,930 -6.57%
NP 50,483 51,409 48,938 33,471 32,825 25,441 25,904 56.21%
-
NP to SH 44,914 44,013 42,146 27,844 27,956 22,241 21,388 64.20%
-
Tax Rate 19.95% 10.79% 10.14% 16.44% 19.26% 33.90% 34.97% -
Total Cost 151,792 137,179 134,528 165,451 183,029 204,141 218,888 -21.70%
-
Net Worth 341,711 328,541 319,650 314,975 319,755 311,460 169,900 59.53%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 14,326 16,060 20,311 20,311 21,154 21,157 18,612 -16.05%
Div Payout % 31.90% 36.49% 48.19% 72.95% 75.67% 95.13% 87.02% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 341,711 328,541 319,650 314,975 319,755 311,460 169,900 59.53%
NOSH 167,505 168,482 169,127 169,341 169,182 169,271 169,900 -0.94%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 24.96% 27.26% 26.67% 16.83% 15.21% 11.08% 10.58% -
ROE 13.14% 13.40% 13.19% 8.84% 8.74% 7.14% 12.59% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 120.76 111.93 108.48 117.47 127.59 135.63 144.08 -11.13%
EPS 26.81 26.12 24.92 16.44 16.52 13.14 12.59 65.74%
DPS 8.50 9.50 12.00 12.00 12.50 12.50 11.00 -15.83%
NAPS 2.04 1.95 1.89 1.86 1.89 1.84 1.00 61.05%
Adjusted Per Share Value based on latest NOSH - 169,341
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 121.26 113.05 109.98 119.25 129.40 137.63 146.75 -11.97%
EPS 26.92 26.38 25.27 16.69 16.76 13.33 12.82 64.20%
DPS 8.59 9.63 12.18 12.18 12.68 12.68 11.16 -16.05%
NAPS 2.0485 1.9695 1.9162 1.8882 1.9168 1.8671 1.0185 59.54%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.84 1.60 1.48 1.52 1.58 1.33 0.90 -
P/RPS 1.52 1.43 1.36 1.29 1.24 0.98 0.62 82.11%
P/EPS 6.86 6.12 5.94 9.24 9.56 10.12 7.15 -2.72%
EY 14.57 16.33 16.84 10.82 10.46 9.88 13.99 2.75%
DY 4.62 5.94 8.11 7.89 7.91 9.40 12.22 -47.80%
P/NAPS 0.90 0.82 0.78 0.82 0.84 0.72 0.90 0.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 04/08/10 26/04/10 22/02/10 23/11/09 17/08/09 29/04/09 27/02/09 -
Price 1.93 1.64 1.51 1.49 1.56 1.32 1.22 -
P/RPS 1.60 1.47 1.39 1.27 1.22 0.97 0.85 52.62%
P/EPS 7.20 6.28 6.06 9.06 9.44 10.05 9.69 -18.00%
EY 13.89 15.93 16.50 11.04 10.59 9.95 10.32 21.96%
DY 4.40 5.79 7.95 8.05 8.01 9.47 9.02 -38.11%
P/NAPS 0.95 0.84 0.80 0.80 0.83 0.72 1.22 -15.39%

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