[EPIC] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
12-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -1.29%
YoY- 112.14%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 244,792 249,126 228,516 200,711 176,359 143,655 129,667 52.45%
PBT 39,834 54,173 51,857 50,363 49,037 43,329 35,619 7.70%
Tax -13,930 -15,307 -15,708 -14,840 -13,944 -12,508 -12,080 9.91%
NP 25,904 38,866 36,149 35,523 35,093 30,821 23,539 6.55%
-
NP to SH 21,388 32,907 30,455 30,374 30,772 27,511 20,935 1.43%
-
Tax Rate 34.97% 28.26% 30.29% 29.47% 28.44% 28.87% 33.91% -
Total Cost 218,888 210,260 192,367 165,188 141,266 112,834 106,128 61.67%
-
Net Worth 169,900 316,479 309,733 304,402 296,668 272,175 270,905 -26.62%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 18,612 12,688 11,727 11,727 11,590 11,590 9,714 53.95%
Div Payout % 87.02% 38.56% 38.51% 38.61% 37.66% 42.13% 46.41% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 169,900 316,479 309,733 304,402 296,668 272,175 270,905 -26.62%
NOSH 169,900 169,240 169,253 169,112 169,525 165,960 167,225 1.05%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 10.58% 15.60% 15.82% 17.70% 19.90% 21.45% 18.15% -
ROE 12.59% 10.40% 9.83% 9.98% 10.37% 10.11% 7.73% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 144.08 147.20 135.01 118.68 104.03 86.56 77.54 50.85%
EPS 12.59 19.44 17.99 17.96 18.15 16.58 12.52 0.37%
DPS 11.00 7.50 7.00 7.00 6.84 7.00 5.81 52.74%
NAPS 1.00 1.87 1.83 1.80 1.75 1.64 1.62 -27.39%
Adjusted Per Share Value based on latest NOSH - 169,112
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 146.75 149.34 136.99 120.32 105.72 86.12 77.73 52.46%
EPS 12.82 19.73 18.26 18.21 18.45 16.49 12.55 1.42%
DPS 11.16 7.61 7.03 7.03 6.95 6.95 5.82 54.04%
NAPS 1.0185 1.8972 1.8568 1.8248 1.7784 1.6316 1.624 -26.62%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.90 1.12 1.78 1.85 2.62 2.58 2.36 -
P/RPS 0.62 0.76 1.32 1.56 2.52 2.98 3.04 -65.18%
P/EPS 7.15 5.76 9.89 10.30 14.43 15.56 18.85 -47.44%
EY 13.99 17.36 10.11 9.71 6.93 6.43 5.30 90.43%
DY 12.22 6.70 3.93 3.78 2.61 2.71 2.46 189.72%
P/NAPS 0.90 0.60 0.97 1.03 1.50 1.57 1.46 -27.46%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 10/11/08 24/07/08 12/05/08 19/02/08 20/11/07 23/07/07 -
Price 1.22 1.04 1.62 2.13 2.10 2.50 2.83 -
P/RPS 0.85 0.71 1.20 1.79 2.02 2.89 3.65 -61.98%
P/EPS 9.69 5.35 9.00 11.86 11.57 15.08 22.61 -43.01%
EY 10.32 18.70 11.11 8.43 8.64 6.63 4.42 75.54%
DY 9.02 7.21 4.32 3.29 3.26 2.80 2.05 167.31%
P/NAPS 1.22 0.56 0.89 1.18 1.20 1.52 1.75 -21.29%

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