[EPIC] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock

[EPIC] EASTERN PACIFIC IND. CORP

Announcement Date

04-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 25.59%

YoY- 12.7%

Quarter Report

EPIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Annualized Quarter Result
Revenue	258,614	217,958	180,338	238,216	133,902	99,042	82,930	20.86%
YoY %	18.65%	20.86%	-24.30%	77.90%	35.20%	19.43%	-	-
Horiz. %	311.85%	262.82%	217.46%	287.25%	161.46%	119.43%	100.00%	-
PBT	78,672	72,862	55,658	54,008	48,390	13,956	29,270	17.90%
YoY %	7.97%	30.91%	3.06%	11.61%	246.73%	-52.32%	-	-
Horiz. %	268.78%	248.93%	190.15%	184.52%	165.32%	47.68%	100.00%	-
Tax	-22,604	-20,146	-6,028	-18,224	-14,694	-10,196	-8,126	18.58%
YoY %	-12.20%	-234.21%	66.92%	-24.02%	-44.12%	-25.47%	-	-
Horiz. %	278.17%	247.92%	74.18%	224.27%	180.83%	125.47%	100.00%	-
NP	56,068	52,716	49,630	35,784	33,696	3,760	21,144	17.64%
YoY %	6.36%	6.22%	38.69%	6.20%	796.17%	-82.22%	-	-
Horiz. %	265.17%	249.32%	234.72%	169.24%	159.36%	17.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	54,348	49,092	43,560	30,420	31,068	4,328	20,994	17.17%
YoY %	10.71%	12.70%	43.20%	-2.09%	617.84%	-79.38%	-	-
Horiz. %	258.87%	233.84%	207.49%	144.90%	147.99%	20.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.73%	27.65%	10.83%	33.74%	30.37%	73.06%	27.76%	-
YoY %	3.91%	155.31%	-67.90%	11.10%	-58.43%	163.18%	-	-
Horiz. %	103.49%	99.60%	39.01%	121.54%	109.40%	263.18%	100.00%	-
Total Cost	202,546	165,242	130,708	202,432	100,206	95,282	61,786	21.87%
YoY %	22.58%	26.42%	-35.43%	102.02%	5.17%	54.21%	-	-
Horiz. %	327.82%	267.44%	211.55%	327.63%	162.18%	154.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	385,103	340,406	319,846	309,614	270,592	249,438	260,378	6.73%
YoY %	13.13%	6.43%	3.30%	14.42%	8.48%	-4.20%	-	-
Horiz. %	147.90%	130.74%	122.84%	118.91%	103.92%	95.80%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	-	16,686	28,769	11,843	11,692	11,563	32,751	-
YoY %	-	-42.00%	142.92%	1.29%	1.12%	-64.69%	-	-
Horiz. %	-	50.95%	87.84%	36.16%	35.70%	35.31%	100.00%	-
Div Payout %	-	33.99%	66.05%	38.93%	37.63%	267.18%	156.01%	-
YoY %	-	-48.54%	69.66%	3.45%	-85.92%	71.26%	-	-
Horiz. %	-	21.79%	42.34%	24.95%	24.12%	171.26%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	385,103	340,406	319,846	309,614	270,592	249,438	260,378	6.73%
YoY %	13.13%	6.43%	3.30%	14.42%	8.48%	-4.20%	-	-
Horiz. %	147.90%	130.74%	122.84%	118.91%	103.92%	95.80%	100.00%	-
NOSH	166,711	166,866	169,230	169,187	167,032	165,190	163,759	0.29%
YoY %	-0.09%	-1.40%	0.03%	1.29%	1.12%	0.87%	-	-
Horiz. %	101.80%	101.90%	103.34%	103.31%	102.00%	100.87%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	21.68%	24.19%	27.52%	15.02%	25.16%	3.80%	25.50%	-
YoY %	-10.38%	-12.10%	83.22%	-40.30%	562.11%	-85.10%	-	-
Horiz. %	85.02%	94.86%	107.92%	58.90%	98.67%	14.90%	100.00%	-
ROE	14.11%	14.42%	13.62%	9.83%	11.48%	1.74%	8.06%	-
YoY %	-2.15%	5.87%	38.56%	-14.37%	559.77%	-78.41%	-	-
Horiz. %	175.06%	178.91%	168.98%	121.96%	142.43%	21.59%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	155.13	130.62	106.56	140.80	80.17	59.96	50.64	20.50%
YoY %	18.76%	22.58%	-24.32%	75.63%	33.71%	18.40%	-	-
Horiz. %	306.34%	257.94%	210.43%	278.04%	158.31%	118.40%	100.00%	-
EPS	32.60	29.42	25.74	17.98	18.60	2.62	12.82	16.82%
YoY %	10.81%	14.30%	43.16%	-3.33%	609.92%	-79.56%	-	-
Horiz. %	254.29%	229.49%	200.78%	140.25%	145.09%	20.44%	100.00%	-
DPS	0.00	10.00	17.00	7.00	7.00	7.00	20.00	-
YoY %	0.00%	-41.18%	142.86%	0.00%	0.00%	-65.00%	-	-
Horiz. %	0.00%	50.00%	85.00%	35.00%	35.00%	35.00%	100.00%	-
NAPS	2.31	2.04	1.89	1.83	1.62	1.51	1.59	6.42%
YoY %	13.24%	7.94%	3.28%	12.96%	7.28%	-5.03%	-	-
Horiz. %	145.28%	128.30%	118.87%	115.09%	101.89%	94.97%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 167,505
RPS	155.03	130.66	108.11	142.80	80.27	59.37	49.71	20.86%
YoY %	18.65%	20.86%	-24.29%	77.90%	35.20%	19.43%	-	-
Horiz. %	311.87%	262.84%	217.48%	287.27%	161.48%	119.43%	100.00%	-
EPS	32.58	29.43	26.11	18.24	18.62	2.59	12.59	17.16%
YoY %	10.70%	12.72%	43.15%	-2.04%	618.92%	-79.43%	-	-
Horiz. %	258.78%	233.76%	207.39%	144.88%	147.90%	20.57%	100.00%	-
DPS	0.00	10.00	17.25	7.10	7.01	6.93	19.63	-
YoY %	0.00%	-42.03%	142.96%	1.28%	1.15%	-64.70%	-	-
Horiz. %	0.00%	50.94%	87.88%	36.17%	35.71%	35.30%	100.00%	-
NAPS	2.3086	2.0406	1.9174	1.856	1.6221	1.4953	1.5609	6.73%
YoY %	13.13%	6.43%	3.31%	14.42%	8.48%	-4.20%	-	-
Horiz. %	147.90%	130.73%	122.84%	118.91%	103.92%	95.80%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	2.60	1.84	1.58	1.78	2.36	1.36	1.76	-
P/RPS	1.68	1.41	1.48	1.26	2.94	2.27	3.48	-11.42%
YoY %	19.15%	-4.73%	17.46%	-57.14%	29.52%	-34.77%	-	-
Horiz. %	48.28%	40.52%	42.53%	36.21%	84.48%	65.23%	100.00%	-
P/EPS	7.98	6.25	6.14	9.90	12.69	51.91	13.73	-8.64%
YoY %	27.68%	1.79%	-37.98%	-21.99%	-75.55%	278.08%	-	-
Horiz. %	58.12%	45.52%	44.72%	72.10%	92.43%	378.08%	100.00%	-
EY	12.54	15.99	16.29	10.10	7.88	1.93	7.28	9.48%
YoY %	-21.58%	-1.84%	61.29%	28.17%	308.29%	-73.49%	-	-
Horiz. %	172.25%	219.64%	223.76%	138.74%	108.24%	26.51%	100.00%	-
DY	0.00	5.43	10.76	3.93	2.97	5.15	11.36	-
YoY %	0.00%	-49.54%	173.79%	32.32%	-42.33%	-54.67%	-	-
Horiz. %	0.00%	47.80%	94.72%	34.60%	26.14%	45.33%	100.00%	-
P/NAPS	1.13	0.90	0.84	0.97	1.46	0.90	1.11	0.29%
YoY %	25.56%	7.14%	-13.40%	-33.56%	62.22%	-18.92%	-	-
Horiz. %	101.80%	81.08%	75.68%	87.39%	131.53%	81.08%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	25/08/11	04/08/10	17/08/09	24/07/08	23/07/07	17/08/06	30/08/05	-
Price	3.05	1.93	1.56	1.62	2.83	1.39	1.78	-
P/RPS	1.97	1.48	1.46	1.15	3.53	2.32	3.51	-9.17%
YoY %	33.11%	1.37%	26.96%	-67.42%	52.16%	-33.90%	-	-
Horiz. %	56.13%	42.17%	41.60%	32.76%	100.57%	66.10%	100.00%	-
P/EPS	9.36	6.56	6.06	9.01	15.22	53.05	13.88	-6.35%
YoY %	42.68%	8.25%	-32.74%	-40.80%	-71.31%	282.20%	-	-
Horiz. %	67.44%	47.26%	43.66%	64.91%	109.65%	382.20%	100.00%	-
EY	10.69	15.24	16.50	11.10	6.57	1.88	7.20	6.80%
YoY %	-29.86%	-7.64%	48.65%	68.95%	249.47%	-73.89%	-	-
Horiz. %	148.47%	211.67%	229.17%	154.17%	91.25%	26.11%	100.00%	-
DY	0.00	5.18	10.90	4.32	2.47	5.04	11.24	-
YoY %	0.00%	-52.48%	152.31%	74.90%	-50.99%	-55.16%	-	-
Horiz. %	0.00%	46.09%	96.98%	38.43%	21.98%	44.84%	100.00%	-
P/NAPS	1.32	0.95	0.83	0.89	1.75	0.92	1.12	2.77%
YoY %	38.95%	14.46%	-6.74%	-49.14%	90.22%	-17.86%	-	-
Horiz. %	117.86%	84.82%	74.11%	79.46%	156.25%	82.14%	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