[EPIC] YoY Annualized Quarter 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- -7.26%

YoY- 23.62%

Quarter Report

EPIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Annualized Quarter Result
Revenue	243,864	189,424	168,936	229,776	132,368	94,452	74,812	21.75%
YoY %	28.74%	12.13%	-26.48%	73.59%	40.14%	26.25%	-	-
Horiz. %	325.97%	253.20%	225.81%	307.14%	176.93%	126.25%	100.00%	-
PBT	62,892	59,756	47,088	52,464	47,160	13,380	32,748	11.48%
YoY %	5.25%	26.90%	-10.25%	11.25%	252.47%	-59.14%	-	-
Horiz. %	192.05%	182.47%	143.79%	160.21%	144.01%	40.86%	100.00%	-
Tax	-17,604	-17,532	-14,748	-18,272	-14,688	-10,600	-6,028	19.54%
YoY %	-0.41%	-18.88%	19.29%	-24.40%	-38.57%	-75.85%	-	-
Horiz. %	292.04%	290.84%	244.66%	303.12%	243.66%	175.85%	100.00%	-
NP	45,288	42,224	32,340	34,192	32,472	2,780	26,720	9.18%
YoY %	7.26%	30.56%	-5.42%	5.30%	1,068.06%	-89.60%	-	-
Horiz. %	169.49%	158.02%	121.03%	127.96%	121.53%	10.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	43,572	39,088	31,620	28,208	29,800	2,812	26,720	8.48%
YoY %	11.47%	23.62%	12.10%	-5.34%	959.74%	-89.48%	-	-
Horiz. %	163.07%	146.29%	118.34%	105.57%	111.53%	10.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.99%	29.34%	31.32%	34.83%	31.15%	79.22%	18.41%	-
YoY %	-4.60%	-6.32%	-10.08%	11.81%	-60.68%	330.31%	-	-
Horiz. %	152.04%	159.37%	170.12%	189.19%	169.20%	430.31%	100.00%	-
Total Cost	198,576	147,200	136,596	195,584	99,896	91,672	48,092	26.64%
YoY %	34.90%	7.76%	-30.16%	95.79%	8.97%	90.62%	-	-
Horiz. %	412.91%	306.08%	284.03%	406.69%	207.72%	190.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	368,660	328,541	311,460	304,402	259,345	244,058	272,575	5.15%
YoY %	12.21%	5.48%	2.32%	17.37%	6.26%	-10.46%	-	-
Horiz. %	135.25%	120.53%	114.27%	111.68%	95.15%	89.54%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	-	16,848	33,854	23,675	23,126	22,627	22,850	-
YoY %	-	-50.23%	42.99%	2.37%	2.21%	-0.98%	-	-
Horiz. %	-	73.73%	148.16%	103.61%	101.21%	99.02%	100.00%	-
Div Payout %	-	43.10%	107.07%	83.93%	77.61%	804.69%	85.52%	-
YoY %	-	-59.75%	27.57%	8.14%	-90.36%	840.94%	-	-
Horiz. %	-	50.40%	125.20%	98.14%	90.75%	940.94%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	368,660	328,541	311,460	304,402	259,345	244,058	272,575	5.15%
YoY %	12.21%	5.48%	2.32%	17.37%	6.26%	-10.46%	-	-
Horiz. %	135.25%	120.53%	114.27%	111.68%	95.15%	89.54%	100.00%	-
NOSH	166,814	168,482	169,271	169,112	165,188	161,627	163,218	0.36%
YoY %	-0.99%	-0.47%	0.09%	2.38%	2.20%	-0.97%	-	-
Horiz. %	102.20%	103.23%	103.71%	103.61%	101.21%	99.03%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	18.57%	22.29%	19.14%	14.88%	24.53%	2.94%	35.72%	-
YoY %	-16.69%	16.46%	28.63%	-39.34%	734.35%	-91.77%	-	-
Horiz. %	51.99%	62.40%	53.58%	41.66%	68.67%	8.23%	100.00%	-
ROE	11.82%	11.90%	10.15%	9.27%	11.49%	1.15%	9.80%	-
YoY %	-0.67%	17.24%	9.49%	-19.32%	899.13%	-88.27%	-	-
Horiz. %	120.61%	121.43%	103.57%	94.59%	117.24%	11.73%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	146.19	112.43	99.80	135.87	80.13	58.44	45.84	21.31%
YoY %	30.03%	12.66%	-26.55%	69.56%	37.11%	27.49%	-	-
Horiz. %	318.91%	245.27%	217.71%	296.40%	174.80%	127.49%	100.00%	-
EPS	26.12	23.20	18.68	16.68	18.04	1.72	16.28	8.19%
YoY %	12.59%	24.20%	11.99%	-7.54%	948.84%	-89.43%	-	-
Horiz. %	160.44%	142.51%	114.74%	102.46%	110.81%	10.57%	100.00%	-
DPS	0.00	10.00	20.00	14.00	14.00	14.00	14.00	-
YoY %	0.00%	-50.00%	42.86%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	71.43%	142.86%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.21	1.95	1.84	1.80	1.57	1.51	1.67	4.77%
YoY %	13.33%	5.98%	2.22%	14.65%	3.97%	-9.58%	-	-
Horiz. %	132.34%	116.77%	110.18%	107.78%	94.01%	90.42%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 168,482
RPS	146.19	113.55	101.27	137.74	79.35	56.62	44.85	21.75%
YoY %	28.75%	12.13%	-26.48%	73.59%	40.14%	26.24%	-	-
Horiz. %	325.95%	253.18%	225.80%	307.11%	176.92%	126.24%	100.00%	-
EPS	26.12	23.43	18.96	16.91	17.86	1.69	16.02	8.48%
YoY %	11.48%	23.58%	12.12%	-5.32%	956.80%	-89.45%	-	-
Horiz. %	163.05%	146.25%	118.35%	105.56%	111.49%	10.55%	100.00%	-
DPS	0.00	10.10	20.29	14.19	13.86	13.56	13.70	-
YoY %	0.00%	-50.22%	42.99%	2.38%	2.21%	-1.02%	-	-
Horiz. %	0.00%	73.72%	148.10%	103.58%	101.17%	98.98%	100.00%	-
NAPS	2.21	1.9695	1.8671	1.8248	1.5547	1.4631	1.634	5.15%
YoY %	12.21%	5.48%	2.32%	17.37%	6.26%	-10.46%	-	-
Horiz. %	135.25%	120.53%	114.27%	111.68%	95.15%	89.54%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	2.30	1.60	1.33	1.85	1.70	1.61	1.65	-
P/RPS	1.57	1.42	1.33	1.36	2.12	2.76	3.60	-12.91%
YoY %	10.56%	6.77%	-2.21%	-35.85%	-23.19%	-23.33%	-	-
Horiz. %	43.61%	39.44%	36.94%	37.78%	58.89%	76.67%	100.00%	-
P/EPS	8.81	6.90	7.12	11.09	9.42	92.54	10.08	-2.21%
YoY %	27.68%	-3.09%	-35.80%	17.73%	-89.82%	818.06%	-	-
Horiz. %	87.40%	68.45%	70.63%	110.02%	93.45%	918.06%	100.00%	-
EY	11.36	14.50	14.05	9.02	10.61	1.08	9.92	2.28%
YoY %	-21.66%	3.20%	55.76%	-14.99%	882.41%	-89.11%	-	-
Horiz. %	114.52%	146.17%	141.63%	90.93%	106.96%	10.89%	100.00%	-
DY	0.00	6.25	15.04	7.57	8.24	8.70	8.48	-
YoY %	0.00%	-58.44%	98.68%	-8.13%	-5.29%	2.59%	-	-
Horiz. %	0.00%	73.70%	177.36%	89.27%	97.17%	102.59%	100.00%	-
P/NAPS	1.04	0.82	0.72	1.03	1.08	1.07	0.99	0.82%
YoY %	26.83%	13.89%	-30.10%	-4.63%	0.93%	8.08%	-	-
Horiz. %	105.05%	82.83%	72.73%	104.04%	109.09%	108.08%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	03/05/11	26/04/10	29/04/09	12/05/08	17/05/07	22/05/06	26/05/05	-
Price	2.40	1.64	1.32	2.13	2.27	1.47	1.75	-
P/RPS	1.64	1.46	1.32	1.57	2.83	2.52	3.82	-13.13%
YoY %	12.33%	10.61%	-15.92%	-44.52%	12.30%	-34.03%	-	-
Horiz. %	42.93%	38.22%	34.55%	41.10%	74.08%	65.97%	100.00%	-
P/EPS	9.19	7.07	7.07	12.77	12.58	84.49	10.69	-2.48%
YoY %	29.99%	0.00%	-44.64%	1.51%	-85.11%	690.36%	-	-
Horiz. %	85.97%	66.14%	66.14%	119.46%	117.68%	790.36%	100.00%	-
EY	10.88	14.15	14.15	7.83	7.95	1.18	9.35	2.55%
YoY %	-23.11%	0.00%	80.72%	-1.51%	573.73%	-87.38%	-	-
Horiz. %	116.36%	151.34%	151.34%	83.74%	85.03%	12.62%	100.00%	-
DY	0.00	6.10	15.15	6.57	6.17	9.52	8.00	-
YoY %	0.00%	-59.74%	130.59%	6.48%	-35.19%	19.00%	-	-
Horiz. %	0.00%	76.25%	189.38%	82.12%	77.12%	119.00%	100.00%	-
P/NAPS	1.09	0.84	0.72	1.18	1.45	0.97	1.05	0.62%
YoY %	29.76%	16.67%	-38.98%	-18.62%	49.48%	-7.62%	-	-
Horiz. %	103.81%	80.00%	68.57%	112.38%	138.10%	92.38%	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