[EPIC] QoQ TTM Result on 31-Mar-2009 [#1]

Stock

[EPIC] EASTERN PACIFIC IND. CORP

Announcement Date

29-Apr-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Mar-2009 [#1]

Profit Trend

QoQ- 3.99%

YoY- -26.78%

Quarter Report

EPIC-Quarterly results-Q12009.pdf

Latest QR

Upcoming QR

EPIC's Result

EPIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	183,466	198,922	215,854	229,582	244,792	249,126	228,516	-13.58%
YoY %	-7.77%	-7.84%	-5.98%	-6.21%	-1.74%	9.02%	-	-
Horiz. %	80.29%	87.05%	94.46%	100.47%	107.12%	109.02%	100.00%	-
PBT	54,459	40,057	40,656	38,490	39,834	54,173	51,857	3.30%
YoY %	35.95%	-1.47%	5.63%	-3.37%	-26.47%	4.47%	-	-
Horiz. %	105.02%	77.25%	78.40%	74.22%	76.82%	104.47%	100.00%	-
Tax	-5,521	-6,586	-7,831	-13,049	-13,930	-15,307	-15,708	-50.10%
YoY %	16.17%	15.90%	39.99%	6.32%	9.00%	2.55%	-	-
Horiz. %	35.15%	41.93%	49.85%	83.07%	88.68%	97.45%	100.00%	-
NP	48,938	33,471	32,825	25,441	25,904	38,866	36,149	22.30%
YoY %	46.21%	1.97%	29.02%	-1.79%	-33.35%	7.52%	-	-
Horiz. %	135.38%	92.59%	90.80%	70.38%	71.66%	107.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	42,146	27,844	27,956	22,241	21,388	32,907	30,455	24.11%
YoY %	51.36%	-0.40%	25.70%	3.99%	-35.00%	8.05%	-	-
Horiz. %	138.39%	91.43%	91.79%	73.03%	70.23%	108.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.14%	16.44%	19.26%	33.90%	34.97%	28.26%	30.29%	-
YoY %	-38.32%	-14.64%	-43.19%	-3.06%	23.74%	-6.70%	-	-
Horiz. %	33.48%	54.28%	63.59%	111.92%	115.45%	93.30%	100.00%	-
Total Cost	134,528	165,451	183,029	204,141	218,888	210,260	192,367	-21.16%
YoY %	-18.69%	-9.60%	-10.34%	-6.74%	4.10%	9.30%	-	-
Horiz. %	69.93%	86.01%	95.15%	106.12%	113.79%	109.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	319,650	314,975	319,755	311,460	169,900	316,479	309,733	2.11%
YoY %	1.48%	-1.49%	2.66%	83.32%	-46.32%	2.18%	-	-
Horiz. %	103.20%	101.69%	103.24%	100.56%	54.85%	102.18%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	20,311	20,311	21,154	21,157	18,612	12,688	11,727	44.07%
YoY %	0.00%	-3.99%	-0.01%	13.67%	46.69%	8.19%	-	-
Horiz. %	173.20%	173.20%	180.39%	180.41%	158.71%	108.19%	100.00%	-
Div Payout %	48.19%	72.95%	75.67%	95.13%	87.02%	38.56%	38.51%	-
YoY %	-33.94%	-3.59%	-20.46%	9.32%	125.67%	0.13%	-	-
Horiz. %	125.14%	189.43%	196.49%	247.03%	225.97%	100.13%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	319,650	314,975	319,755	311,460	169,900	316,479	309,733	2.11%
YoY %	1.48%	-1.49%	2.66%	83.32%	-46.32%	2.18%	-	-
Horiz. %	103.20%	101.69%	103.24%	100.56%	54.85%	102.18%	100.00%	-
NOSH	169,127	169,341	169,182	169,271	169,900	169,240	169,253	-0.04%
YoY %	-0.13%	0.09%	-0.05%	-0.37%	0.39%	-0.01%	-	-
Horiz. %	99.93%	100.05%	99.96%	100.01%	100.38%	99.99%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	26.67%	16.83%	15.21%	11.08%	10.58%	15.60%	15.82%	-
YoY %	58.47%	10.65%	37.27%	4.73%	-32.18%	-1.39%	-	-
Horiz. %	168.58%	106.38%	96.14%	70.04%	66.88%	98.61%	100.00%	-
ROE	13.19%	8.84%	8.74%	7.14%	12.59%	10.40%	9.83%	-
YoY %	49.21%	1.14%	22.41%	-43.29%	21.06%	5.80%	-	-
Horiz. %	134.18%	89.93%	88.91%	72.63%	128.08%	105.80%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	108.48	117.47	127.59	135.63	144.08	147.20	135.01	-13.53%
YoY %	-7.65%	-7.93%	-5.93%	-5.86%	-2.12%	9.03%	-	-
Horiz. %	80.35%	87.01%	94.50%	100.46%	106.72%	109.03%	100.00%	-
EPS	24.92	16.44	16.52	13.14	12.59	19.44	17.99	24.19%
YoY %	51.58%	-0.48%	25.72%	4.37%	-35.24%	8.06%	-	-
Horiz. %	138.52%	91.38%	91.83%	73.04%	69.98%	108.06%	100.00%	-
DPS	12.00	12.00	12.50	12.50	11.00	7.50	7.00	43.09%
YoY %	0.00%	-4.00%	0.00%	13.64%	46.67%	7.14%	-	-
Horiz. %	171.43%	171.43%	178.57%	178.57%	157.14%	107.14%	100.00%	-
NAPS	1.89	1.86	1.89	1.84	1.00	1.87	1.83	2.16%
YoY %	1.61%	-1.59%	2.72%	84.00%	-46.52%	2.19%	-	-
Horiz. %	103.28%	101.64%	103.28%	100.55%	54.64%	102.19%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 169,271
RPS	109.98	119.25	129.40	137.63	146.75	149.34	136.99	-13.58%
YoY %	-7.77%	-7.84%	-5.98%	-6.21%	-1.73%	9.02%	-	-
Horiz. %	80.28%	87.05%	94.46%	100.47%	107.12%	109.02%	100.00%	-
EPS	25.27	16.69	16.76	13.33	12.82	19.73	18.26	24.11%
YoY %	51.41%	-0.42%	25.73%	3.98%	-35.02%	8.05%	-	-
Horiz. %	138.39%	91.40%	91.79%	73.00%	70.21%	108.05%	100.00%	-
DPS	12.18	12.18	12.68	12.68	11.16	7.61	7.03	44.10%
YoY %	0.00%	-3.94%	0.00%	13.62%	46.65%	8.25%	-	-
Horiz. %	173.26%	173.26%	180.37%	180.37%	158.75%	108.25%	100.00%	-
NAPS	1.9162	1.8882	1.9168	1.8671	1.0185	1.8972	1.8568	2.11%
YoY %	1.48%	-1.49%	2.66%	83.32%	-46.32%	2.18%	-	-
Horiz. %	103.20%	101.69%	103.23%	100.55%	54.85%	102.18%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	1.48	1.52	1.58	1.33	0.90	1.12	1.78	-
P/RPS	1.36	1.29	1.24	0.98	0.62	0.76	1.32	2.00%
YoY %	5.43%	4.03%	26.53%	58.06%	-18.42%	-42.42%	-	-
Horiz. %	103.03%	97.73%	93.94%	74.24%	46.97%	57.58%	100.00%	-
P/EPS	5.94	9.24	9.56	10.12	7.15	5.76	9.89	-28.74%
YoY %	-35.71%	-3.35%	-5.53%	41.54%	24.13%	-41.76%	-	-
Horiz. %	60.06%	93.43%	96.66%	102.33%	72.30%	58.24%	100.00%	-
EY	16.84	10.82	10.46	9.88	13.99	17.36	10.11	40.38%
YoY %	55.64%	3.44%	5.87%	-29.38%	-19.41%	71.71%	-	-
Horiz. %	166.57%	107.02%	103.46%	97.73%	138.38%	171.71%	100.00%	-
DY	8.11	7.89	7.91	9.40	12.22	6.70	3.93	61.87%
YoY %	2.79%	-0.25%	-15.85%	-23.08%	82.39%	70.48%	-	-
Horiz. %	206.36%	200.76%	201.27%	239.19%	310.94%	170.48%	100.00%	-
P/NAPS	0.78	0.82	0.84	0.72	0.90	0.60	0.97	-13.49%
YoY %	-4.88%	-2.38%	16.67%	-20.00%	50.00%	-38.14%	-	-
Horiz. %	80.41%	84.54%	86.60%	74.23%	92.78%	61.86%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	22/02/10	23/11/09	17/08/09	29/04/09	27/02/09	10/11/08	24/07/08	-
Price	1.51	1.49	1.56	1.32	1.22	1.04	1.62	-
P/RPS	1.39	1.27	1.22	0.97	0.85	0.71	1.20	10.26%
YoY %	9.45%	4.10%	25.77%	14.12%	19.72%	-40.83%	-	-
Horiz. %	115.83%	105.83%	101.67%	80.83%	70.83%	59.17%	100.00%	-
P/EPS	6.06	9.06	9.44	10.05	9.69	5.35	9.00	-23.12%
YoY %	-33.11%	-4.03%	-6.07%	3.72%	81.12%	-40.56%	-	-
Horiz. %	67.33%	100.67%	104.89%	111.67%	107.67%	59.44%	100.00%	-
EY	16.50	11.04	10.59	9.95	10.32	18.70	11.11	30.07%
YoY %	49.46%	4.25%	6.43%	-3.59%	-44.81%	68.32%	-	-
Horiz. %	148.51%	99.37%	95.32%	89.56%	92.89%	168.32%	100.00%	-
DY	7.95	8.05	8.01	9.47	9.02	7.21	4.32	50.00%
YoY %	-1.24%	0.50%	-15.42%	4.99%	25.10%	66.90%	-	-
Horiz. %	184.03%	186.34%	185.42%	219.21%	208.80%	166.90%	100.00%	-
P/NAPS	0.80	0.80	0.83	0.72	1.22	0.56	0.89	-6.84%
YoY %	0.00%	-3.61%	15.28%	-40.98%	117.86%	-37.08%	-	-
Horiz. %	89.89%	89.89%	93.26%	80.90%	137.08%	62.92%	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