[EPIC] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock

[EPIC] EASTERN PACIFIC IND. CORP

Announcement Date

23-Nov-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Sep-2009 [#3]

Profit Trend

QoQ- -0.26%

YoY- 24.72%

Quarter Report

EPIC-3rd Quarter Result-Sep2009.pdf

Latest QR

Upcoming QR

EPIC's Result

EPIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Annualized Quarter Result
Revenue	242,437	178,561	239,720	142,698	100,810	83,441	73,772	21.92%
YoY %	35.77%	-25.51%	67.99%	41.55%	20.82%	13.11%	-	-
Horiz. %	328.63%	242.04%	324.95%	193.43%	136.65%	113.11%	100.00%	-
PBT	76,361	56,250	55,950	48,878	15,881	31,828	31,732	15.75%
YoY %	35.75%	0.54%	14.47%	207.78%	-50.10%	0.30%	-	-
Horiz. %	240.64%	177.27%	176.32%	154.03%	50.05%	100.30%	100.00%	-
Tax	-22,548	-6,525	-16,317	-14,497	-10,929	-8,032	-7,906	19.07%
YoY %	-245.56%	60.01%	-12.55%	-32.65%	-36.07%	-1.59%	-	-
Horiz. %	285.20%	82.53%	206.39%	183.37%	138.24%	101.59%	100.00%	-
NP	53,813	49,725	39,633	34,381	4,952	23,796	23,825	14.53%
YoY %	8.22%	25.46%	15.28%	594.29%	-79.19%	-0.12%	-	-
Horiz. %	225.87%	208.71%	166.35%	144.31%	20.78%	99.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	50,628	43,445	34,833	31,696	5,402	23,609	23,825	13.37%
YoY %	16.53%	24.72%	9.90%	486.75%	-77.12%	-0.91%	-	-
Horiz. %	212.50%	182.35%	146.20%	133.04%	22.67%	99.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.53%	11.60%	29.16%	29.66%	68.82%	25.24%	24.91%	-
YoY %	154.57%	-60.22%	-1.69%	-56.90%	172.66%	1.32%	-	-
Horiz. %	118.55%	46.57%	117.06%	119.07%	276.27%	101.32%	100.00%	-
Total Cost	188,624	128,836	200,086	108,317	95,858	59,645	49,946	24.77%
YoY %	46.41%	-35.61%	84.72%	13.00%	60.71%	19.42%	-	-
Horiz. %	377.66%	257.95%	400.60%	216.87%	191.92%	119.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	353,684	315,001	316,205	274,549	247,982	254,128	267,230	4.78%
YoY %	12.28%	-0.38%	15.17%	10.71%	-2.42%	-4.90%	-	-
Horiz. %	132.35%	117.88%	118.33%	102.74%	92.80%	95.10%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	11,122	19,193	16,909	15,624	12,966	37,162	7,512	6.75%
YoY %	-42.05%	13.51%	8.22%	20.50%	-65.11%	394.70%	-	-
Horiz. %	148.06%	255.50%	225.09%	207.99%	172.60%	494.70%	100.00%	-
Div Payout %	21.97%	44.18%	48.54%	49.30%	240.00%	157.41%	31.53%	-
YoY %	-50.27%	-8.98%	-1.54%	-79.46%	52.47%	399.24%	-	-
Horiz. %	69.68%	140.12%	153.95%	156.36%	761.18%	499.24%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	353,684	315,001	316,205	274,549	247,982	254,128	267,230	4.78%
YoY %	12.28%	-0.38%	15.17%	10.71%	-2.42%	-4.90%	-	-
Horiz. %	132.35%	117.88%	118.33%	102.74%	92.80%	95.10%	100.00%	-
NOSH	166,832	169,355	169,093	167,408	162,079	163,953	160,981	0.59%
YoY %	-1.49%	0.15%	1.01%	3.29%	-1.14%	1.85%	-	-
Horiz. %	103.63%	105.20%	105.04%	103.99%	100.68%	101.85%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	22.20%	27.85%	16.53%	24.09%	4.91%	28.52%	32.30%	-
YoY %	-20.29%	68.48%	-31.38%	390.63%	-82.78%	-11.70%	-	-
Horiz. %	68.73%	86.22%	51.18%	74.58%	15.20%	88.30%	100.00%	-
ROE	14.31%	13.79%	11.02%	11.54%	2.18%	9.29%	8.92%	-
YoY %	3.77%	25.14%	-4.51%	429.36%	-76.53%	4.15%	-	-
Horiz. %	160.43%	154.60%	123.54%	129.37%	24.44%	104.15%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	145.32	105.44	141.77	85.24	62.20	50.89	45.83	21.19%
YoY %	37.82%	-25.63%	66.32%	37.04%	22.22%	11.04%	-	-
Horiz. %	317.08%	230.07%	309.34%	185.99%	135.72%	111.04%	100.00%	-
EPS	30.35	25.65	20.60	18.93	3.33	14.40	14.80	12.70%
YoY %	18.32%	24.51%	8.82%	468.47%	-76.88%	-2.70%	-	-
Horiz. %	205.07%	173.31%	139.19%	127.91%	22.50%	97.30%	100.00%	-
DPS	6.67	11.33	10.00	9.33	8.00	22.67	4.67	6.11%
YoY %	-41.13%	13.30%	7.18%	16.62%	-64.71%	385.44%	-	-
Horiz. %	142.83%	242.61%	214.13%	199.79%	171.31%	485.44%	100.00%	-
NAPS	2.12	1.86	1.87	1.64	1.53	1.55	1.66	4.15%
YoY %	13.98%	-0.53%	14.02%	7.19%	-1.29%	-6.63%	-	-
Horiz. %	127.71%	112.05%	112.65%	98.80%	92.17%	93.37%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 169,341
RPS	145.33	107.04	143.71	85.54	60.43	50.02	44.22	21.92%
YoY %	35.77%	-25.52%	68.00%	41.55%	20.81%	13.12%	-	-
Horiz. %	328.65%	242.06%	324.99%	193.44%	136.66%	113.12%	100.00%	-
EPS	30.35	26.04	20.88	19.00	3.24	14.15	14.28	13.38%
YoY %	16.55%	24.71%	9.89%	486.42%	-77.10%	-0.91%	-	-
Horiz. %	212.54%	182.35%	146.22%	133.05%	22.69%	99.09%	100.00%	-
DPS	6.67	11.51	10.14	9.37	7.77	22.28	4.50	6.77%
YoY %	-42.05%	13.51%	8.22%	20.59%	-65.13%	395.11%	-	-
Horiz. %	148.22%	255.78%	225.33%	208.22%	172.67%	495.11%	100.00%	-
NAPS	2.1202	1.8883	1.8956	1.6458	1.4866	1.5234	1.602	4.77%
YoY %	12.28%	-0.39%	15.18%	10.71%	-2.42%	-4.91%	-	-
Horiz. %	132.35%	117.87%	118.33%	102.73%	92.80%	95.09%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	1.99	1.52	1.12	2.58	1.29	1.75	1.73	-
P/RPS	1.37	1.44	0.79	3.03	2.07	3.44	3.78	-15.55%
YoY %	-4.86%	82.28%	-73.93%	46.38%	-39.83%	-8.99%	-	-
Horiz. %	36.24%	38.10%	20.90%	80.16%	54.76%	91.01%	100.00%	-
P/EPS	6.56	5.93	5.44	13.63	38.70	12.15	11.69	-9.17%
YoY %	10.62%	9.01%	-60.09%	-64.78%	218.52%	3.93%	-	-
Horiz. %	56.12%	50.73%	46.54%	116.60%	331.05%	103.93%	100.00%	-
EY	15.25	16.88	18.39	7.34	2.58	8.23	8.55	10.11%
YoY %	-9.66%	-8.21%	150.54%	184.50%	-68.65%	-3.74%	-	-
Horiz. %	178.36%	197.43%	215.09%	85.85%	30.18%	96.26%	100.00%	-
DY	3.35	7.46	8.93	3.62	6.20	12.95	2.70	3.65%
YoY %	-55.09%	-16.46%	146.69%	-41.61%	-52.12%	379.63%	-	-
Horiz. %	124.07%	276.30%	330.74%	134.07%	229.63%	479.63%	100.00%	-
P/NAPS	0.94	0.82	0.60	1.57	0.84	1.13	1.04	-1.67%
YoY %	14.63%	36.67%	-61.78%	86.90%	-25.66%	8.65%	-	-
Horiz. %	90.38%	78.85%	57.69%	150.96%	80.77%	108.65%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	30/11/10	23/11/09	10/11/08	20/11/07	21/11/06	17/11/05	25/11/04	-
Price	2.29	1.49	1.04	2.50	1.29	1.64	1.73	-
P/RPS	1.58	1.41	0.73	2.93	2.07	3.22	3.78	-13.52%
YoY %	12.06%	93.15%	-75.09%	41.55%	-35.71%	-14.81%	-	-
Horiz. %	41.80%	37.30%	19.31%	77.51%	54.76%	85.19%	100.00%	-
P/EPS	7.55	5.81	5.05	13.20	38.70	11.39	11.69	-7.02%
YoY %	29.95%	15.05%	-61.74%	-65.89%	239.77%	-2.57%	-	-
Horiz. %	64.59%	49.70%	43.20%	112.92%	331.05%	97.43%	100.00%	-
EY	13.25	17.22	19.81	7.57	2.58	8.78	8.55	7.57%
YoY %	-23.05%	-13.07%	161.69%	193.41%	-70.62%	2.69%	-	-
Horiz. %	154.97%	201.40%	231.70%	88.54%	30.18%	102.69%	100.00%	-
DY	2.91	7.61	9.62	3.73	6.20	13.82	2.70	1.25%
YoY %	-61.76%	-20.89%	157.91%	-39.84%	-55.14%	411.85%	-	-
Horiz. %	107.78%	281.85%	356.30%	138.15%	229.63%	511.85%	100.00%	-
P/NAPS	1.08	0.80	0.56	1.52	0.84	1.06	1.04	0.63%
YoY %	35.00%	42.86%	-63.16%	80.95%	-20.75%	1.92%	-	-
Horiz. %	103.85%	76.92%	53.85%	146.15%	80.77%	101.92%	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