[EPIC] QoQ TTM Result on 31-Dec-2009 [#4]

Stock

[EPIC] EASTERN PACIFIC IND. CORP

Announcement Date

22-Feb-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Dec-2009 [#4]

Profit Trend

QoQ- 51.36%

YoY- 97.05%

Quarter Report

EPIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	231,370	202,275	188,588	183,466	198,922	215,854	229,582	0.51%
YoY %	14.38%	7.26%	2.79%	-7.77%	-7.84%	-5.98%	-	-
Horiz. %	100.78%	88.11%	82.14%	79.91%	86.65%	94.02%	100.00%	-
PBT	69,550	63,065	57,626	54,459	40,057	40,656	38,490	48.30%
YoY %	10.28%	9.44%	5.82%	35.95%	-1.47%	5.63%	-	-
Horiz. %	180.70%	163.85%	149.72%	141.49%	104.07%	105.63%	100.00%	-
Tax	-17,541	-12,582	-6,217	-5,521	-6,586	-7,831	-13,049	21.77%
YoY %	-39.41%	-102.38%	-12.61%	16.17%	15.90%	39.99%	-	-
Horiz. %	134.42%	96.42%	47.64%	42.31%	50.47%	60.01%	100.00%	-
NP	52,009	50,483	51,409	48,938	33,471	32,825	25,441	61.00%
YoY %	3.02%	-1.80%	5.05%	46.21%	1.97%	29.02%	-	-
Horiz. %	204.43%	198.43%	202.07%	192.36%	131.56%	129.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	47,538	44,914	44,013	42,146	27,844	27,956	22,241	65.85%
YoY %	5.84%	2.05%	4.43%	51.36%	-0.40%	25.70%	-	-
Horiz. %	213.74%	201.94%	197.89%	189.50%	125.19%	125.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.22%	19.95%	10.79%	10.14%	16.44%	19.26%	33.90%	-
YoY %	26.42%	84.89%	6.41%	-38.32%	-14.64%	-43.19%	-	-
Horiz. %	74.40%	58.85%	31.83%	29.91%	48.50%	56.81%	100.00%	-
Total Cost	179,361	151,792	137,179	134,528	165,451	183,029	204,141	-8.25%
YoY %	18.16%	10.65%	1.97%	-18.69%	-9.60%	-10.34%	-	-
Horiz. %	87.86%	74.36%	67.20%	65.90%	81.05%	89.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	359,436	341,711	328,541	319,650	314,975	319,755	311,460	10.01%
YoY %	5.19%	4.01%	2.78%	1.48%	-1.49%	2.66%	-	-
Horiz. %	115.40%	109.71%	105.48%	102.63%	101.13%	102.66%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	12,638	14,326	16,060	20,311	20,311	21,154	21,157	-29.05%
YoY %	-11.78%	-10.80%	-20.93%	0.00%	-3.99%	-0.01%	-	-
Horiz. %	59.73%	67.71%	75.91%	96.00%	96.00%	99.99%	100.00%	-
Div Payout %	26.59%	31.90%	36.49%	48.19%	72.95%	75.67%	95.13%	-
YoY %	-16.65%	-12.58%	-24.28%	-33.94%	-3.59%	-20.46%	-	-
Horiz. %	27.95%	33.53%	38.36%	50.66%	76.68%	79.54%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	359,436	341,711	328,541	319,650	314,975	319,755	311,460	10.01%
YoY %	5.19%	4.01%	2.78%	1.48%	-1.49%	2.66%	-	-
Horiz. %	115.40%	109.71%	105.48%	102.63%	101.13%	102.66%	100.00%	-
NOSH	169,545	167,505	168,482	169,127	169,341	169,182	169,271	0.10%
YoY %	1.22%	-0.58%	-0.38%	-0.13%	0.09%	-0.05%	-	-
Horiz. %	100.16%	98.96%	99.53%	99.91%	100.04%	99.95%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	22.48%	24.96%	27.26%	26.67%	16.83%	15.21%	11.08%	-
YoY %	-9.94%	-8.44%	2.21%	58.47%	10.65%	37.27%	-	-
Horiz. %	202.89%	225.27%	246.03%	240.70%	151.90%	137.27%	100.00%	-
ROE	13.23%	13.14%	13.40%	13.19%	8.84%	8.74%	7.14%	-
YoY %	0.68%	-1.94%	1.59%	49.21%	1.14%	22.41%	-	-
Horiz. %	185.29%	184.03%	187.68%	184.73%	123.81%	122.41%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	136.46	120.76	111.93	108.48	117.47	127.59	135.63	0.40%
YoY %	13.00%	7.89%	3.18%	-7.65%	-7.93%	-5.93%	-	-
Horiz. %	100.61%	89.04%	82.53%	79.98%	86.61%	94.07%	100.00%	-
EPS	28.04	26.81	26.12	24.92	16.44	16.52	13.14	65.67%
YoY %	4.59%	2.64%	4.82%	51.58%	-0.48%	25.72%	-	-
Horiz. %	213.39%	204.03%	198.78%	189.65%	125.11%	125.72%	100.00%	-
DPS	7.50	8.50	9.50	12.00	12.00	12.50	12.50	-28.84%
YoY %	-11.76%	-10.53%	-20.83%	0.00%	-4.00%	0.00%	-	-
Horiz. %	60.00%	68.00%	76.00%	96.00%	96.00%	100.00%	100.00%	-
NAPS	2.12	2.04	1.95	1.89	1.86	1.89	1.84	9.89%
YoY %	3.92%	4.62%	3.17%	1.61%	-1.59%	2.72%	-	-
Horiz. %	115.22%	110.87%	105.98%	102.72%	101.09%	102.72%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 169,127
RPS	138.70	121.26	113.05	109.98	119.25	129.40	137.63	0.51%
YoY %	14.38%	7.26%	2.79%	-7.77%	-7.84%	-5.98%	-	-
Horiz. %	100.78%	88.11%	82.14%	79.91%	86.65%	94.02%	100.00%	-
EPS	28.50	26.92	26.38	25.27	16.69	16.76	13.33	65.88%
YoY %	5.87%	2.05%	4.39%	51.41%	-0.42%	25.73%	-	-
Horiz. %	213.80%	201.95%	197.90%	189.57%	125.21%	125.73%	100.00%	-
DPS	7.58	8.59	9.63	12.18	12.18	12.68	12.68	-29.01%
YoY %	-11.76%	-10.80%	-20.94%	0.00%	-3.94%	0.00%	-	-
Horiz. %	59.78%	67.74%	75.95%	96.06%	96.06%	100.00%	100.00%	-
NAPS	2.1547	2.0485	1.9695	1.9162	1.8882	1.9168	1.8671	10.01%
YoY %	5.18%	4.01%	2.78%	1.48%	-1.49%	2.66%	-	-
Horiz. %	115.40%	109.72%	105.48%	102.63%	101.13%	102.66%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	1.99	1.84	1.60	1.48	1.52	1.58	1.33	-
P/RPS	1.46	1.52	1.43	1.36	1.29	1.24	0.98	30.41%
YoY %	-3.95%	6.29%	5.15%	5.43%	4.03%	26.53%	-	-
Horiz. %	148.98%	155.10%	145.92%	138.78%	131.63%	126.53%	100.00%	-
P/EPS	7.10	6.86	6.12	5.94	9.24	9.56	10.12	-21.02%
YoY %	3.50%	12.09%	3.03%	-35.71%	-3.35%	-5.53%	-	-
Horiz. %	70.16%	67.79%	60.47%	58.70%	91.30%	94.47%	100.00%	-
EY	14.09	14.57	16.33	16.84	10.82	10.46	9.88	26.67%
YoY %	-3.29%	-10.78%	-3.03%	55.64%	3.44%	5.87%	-	-
Horiz. %	142.61%	147.47%	165.28%	170.45%	109.51%	105.87%	100.00%	-
DY	3.77	4.62	5.94	8.11	7.89	7.91	9.40	-45.58%
YoY %	-18.40%	-22.22%	-26.76%	2.79%	-0.25%	-15.85%	-	-
Horiz. %	40.11%	49.15%	63.19%	86.28%	83.94%	84.15%	100.00%	-
P/NAPS	0.94	0.90	0.82	0.78	0.82	0.84	0.72	19.43%
YoY %	4.44%	9.76%	5.13%	-4.88%	-2.38%	16.67%	-	-
Horiz. %	130.56%	125.00%	113.89%	108.33%	113.89%	116.67%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	30/11/10	04/08/10	26/04/10	22/02/10	23/11/09	17/08/09	29/04/09	-
Price	2.29	1.93	1.64	1.51	1.49	1.56	1.32	-
P/RPS	1.68	1.60	1.47	1.39	1.27	1.22	0.97	44.17%
YoY %	5.00%	8.84%	5.76%	9.45%	4.10%	25.77%	-	-
Horiz. %	173.20%	164.95%	151.55%	143.30%	130.93%	125.77%	100.00%	-
P/EPS	8.17	7.20	6.28	6.06	9.06	9.44	10.05	-12.88%
YoY %	13.47%	14.65%	3.63%	-33.11%	-4.03%	-6.07%	-	-
Horiz. %	81.29%	71.64%	62.49%	60.30%	90.15%	93.93%	100.00%	-
EY	12.24	13.89	15.93	16.50	11.04	10.59	9.95	14.79%
YoY %	-11.88%	-12.81%	-3.45%	49.46%	4.25%	6.43%	-	-
Horiz. %	123.02%	139.60%	160.10%	165.83%	110.95%	106.43%	100.00%	-
DY	3.28	4.40	5.79	7.95	8.05	8.01	9.47	-50.64%
YoY %	-25.45%	-24.01%	-27.17%	-1.24%	0.50%	-15.42%	-	-
Horiz. %	34.64%	46.46%	61.14%	83.95%	85.01%	84.58%	100.00%	-
P/NAPS	1.08	0.95	0.84	0.80	0.80	0.83	0.72	31.00%
YoY %	13.68%	13.10%	5.00%	0.00%	-3.61%	15.28%	-	-
Horiz. %	150.00%	131.94%	116.67%	111.11%	111.11%	115.28%	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