[EPIC] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
26-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 4.43%
YoY- 97.89%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 235,136 231,370 202,275 188,588 183,466 198,922 215,854 5.85%
PBT 75,392 69,550 63,065 57,626 54,459 40,057 40,656 50.76%
Tax -18,790 -17,541 -12,582 -6,217 -5,521 -6,586 -7,831 78.94%
NP 56,602 52,009 50,483 51,409 48,938 33,471 32,825 43.65%
-
NP to SH 52,844 47,538 44,914 44,013 42,146 27,844 27,956 52.70%
-
Tax Rate 24.92% 25.22% 19.95% 10.79% 10.14% 16.44% 19.26% -
Total Cost 178,534 179,361 151,792 137,179 134,528 165,451 183,029 -1.63%
-
Net Worth 367,934 359,436 341,711 328,541 319,650 314,975 319,755 9.78%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 12,638 12,638 14,326 16,060 20,311 20,311 21,154 -28.99%
Div Payout % 23.92% 26.59% 31.90% 36.49% 48.19% 72.95% 75.67% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 367,934 359,436 341,711 328,541 319,650 314,975 319,755 9.78%
NOSH 169,555 169,545 167,505 168,482 169,127 169,341 169,182 0.14%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 24.07% 22.48% 24.96% 27.26% 26.67% 16.83% 15.21% -
ROE 14.36% 13.23% 13.14% 13.40% 13.19% 8.84% 8.74% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 138.68 136.46 120.76 111.93 108.48 117.47 127.59 5.69%
EPS 31.17 28.04 26.81 26.12 24.92 16.44 16.52 52.51%
DPS 7.50 7.50 8.50 9.50 12.00 12.00 12.50 -28.79%
NAPS 2.17 2.12 2.04 1.95 1.89 1.86 1.89 9.61%
Adjusted Per Share Value based on latest NOSH - 168,482
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 140.96 138.70 121.26 113.05 109.98 119.25 129.40 5.85%
EPS 31.68 28.50 26.92 26.38 25.27 16.69 16.76 52.69%
DPS 7.58 7.58 8.59 9.63 12.18 12.18 12.68 -28.97%
NAPS 2.2057 2.1547 2.0485 1.9695 1.9162 1.8882 1.9168 9.78%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.41 1.99 1.84 1.60 1.48 1.52 1.58 -
P/RPS 1.74 1.46 1.52 1.43 1.36 1.29 1.24 25.26%
P/EPS 7.73 7.10 6.86 6.12 5.94 9.24 9.56 -13.17%
EY 12.93 14.09 14.57 16.33 16.84 10.82 10.46 15.13%
DY 3.11 3.77 4.62 5.94 8.11 7.89 7.91 -46.23%
P/NAPS 1.11 0.94 0.90 0.82 0.78 0.82 0.84 20.35%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 10/02/11 30/11/10 04/08/10 26/04/10 22/02/10 23/11/09 17/08/09 -
Price 2.35 2.29 1.93 1.64 1.51 1.49 1.56 -
P/RPS 1.69 1.68 1.60 1.47 1.39 1.27 1.22 24.19%
P/EPS 7.54 8.17 7.20 6.28 6.06 9.06 9.44 -13.87%
EY 13.26 12.24 13.89 15.93 16.50 11.04 10.59 16.12%
DY 3.19 3.28 4.40 5.79 7.95 8.05 8.01 -45.77%
P/NAPS 1.08 1.08 0.95 0.84 0.80 0.80 0.83 19.13%

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