[EPIC] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
24-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 115.68%
YoY- -2.09%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 129,307 108,979 90,169 119,108 66,951 49,521 41,465 20.86%
PBT 39,336 36,431 27,829 27,004 24,195 6,978 14,635 17.90%
Tax -11,302 -10,073 -3,014 -9,112 -7,347 -5,098 -4,063 18.58%
NP 28,034 26,358 24,815 17,892 16,848 1,880 10,572 17.64%
-
NP to SH 27,174 24,546 21,780 15,210 15,534 2,164 10,497 17.17%
-
Tax Rate 28.73% 27.65% 10.83% 33.74% 30.37% 73.06% 27.76% -
Total Cost 101,273 82,621 65,354 101,216 50,103 47,641 30,893 21.87%
-
Net Worth 385,103 340,406 319,846 309,614 270,592 249,438 260,378 6.73%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - 8,343 14,384 5,921 5,846 5,781 16,375 -
Div Payout % - 33.99% 66.05% 38.93% 37.63% 267.18% 156.01% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 385,103 340,406 319,846 309,614 270,592 249,438 260,378 6.73%
NOSH 166,711 166,866 169,230 169,187 167,032 165,190 163,759 0.29%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 21.68% 24.19% 27.52% 15.02% 25.16% 3.80% 25.50% -
ROE 7.06% 7.21% 6.81% 4.91% 5.74% 0.87% 4.03% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 77.56 65.31 53.28 70.40 40.08 29.98 25.32 20.50%
EPS 16.30 14.71 12.87 8.99 9.30 1.31 6.41 16.82%
DPS 0.00 5.00 8.50 3.50 3.50 3.50 10.00 -
NAPS 2.31 2.04 1.89 1.83 1.62 1.51 1.59 6.42%
Adjusted Per Share Value based on latest NOSH - 169,253
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 77.52 65.33 54.05 71.40 40.14 29.69 24.86 20.85%
EPS 16.29 14.71 13.06 9.12 9.31 1.30 6.29 17.17%
DPS 0.00 5.00 8.62 3.55 3.50 3.47 9.82 -
NAPS 2.3086 2.0406 1.9174 1.856 1.6221 1.4953 1.5609 6.73%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
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 3.35 2.82 2.97 2.53 5.89 4.54 6.95 -11.44%
P/EPS 15.95 12.51 12.28 19.80 25.38 103.82 27.46 -8.65%
EY 6.27 7.99 8.15 5.05 3.94 0.96 3.64 9.48%
DY 0.00 2.72 5.38 1.97 1.48 2.57 5.68 -
P/NAPS 1.13 0.90 0.84 0.97 1.46 0.90 1.11 0.29%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
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 3.93 2.96 2.93 2.30 7.06 4.64 7.03 -9.23%
P/EPS 18.71 13.12 12.12 18.02 30.43 106.11 27.77 -6.36%
EY 5.34 7.62 8.25 5.55 3.29 0.94 3.60 6.78%
DY 0.00 2.59 5.45 2.16 1.24 2.52 5.62 -
P/NAPS 1.32 0.95 0.83 0.89 1.75 0.92 1.12 2.77%

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