[EPIC] YoY Quarter Result on 30-Jun-2011 [#2]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 49.46%
YoY- 10.2%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 68,341 61,623 47,936 61,664 33,859 25,908 22,763 20.09%
PBT 23,613 21,492 16,053 13,887 12,393 3,633 6,448 24.13%
Tax -6,901 -5,690 675 -4,543 -3,675 -2,448 -2,556 17.99%
NP 16,712 15,802 16,728 9,344 8,718 1,185 3,892 27.47%
-
NP to SH 16,281 14,774 13,873 8,158 8,077 1,460 3,854 27.12%
-
Tax Rate 29.23% 26.47% -4.20% 32.71% 29.65% 67.38% 39.64% -
Total Cost 51,629 45,821 31,208 52,320 25,141 24,723 18,871 18.25%
-
Net Worth 385,339 341,711 319,755 309,733 270,905 250,522 260,760 6.72%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - 4,187 5,921 - - - 16,400 -
Div Payout % - 28.34% 42.68% - - - 425.53% -
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 385,339 341,711 319,755 309,733 270,905 250,522 260,760 6.72%
NOSH 166,813 167,505 169,182 169,253 167,225 165,909 164,000 0.28%
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 24.45% 25.64% 34.90% 15.15% 25.75% 4.57% 17.10% -
ROE 4.23% 4.32% 4.34% 2.63% 2.98% 0.58% 1.48% -
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 40.97 36.79 28.33 36.43 20.25 15.62 13.88 19.75%
EPS 9.76 8.82 8.20 4.82 4.83 0.88 2.35 26.77%
DPS 0.00 2.50 3.50 0.00 0.00 0.00 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 - 166,813
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 40.97 36.94 28.74 36.97 20.30 15.53 13.65 20.09%
EPS 9.76 8.86 8.32 4.89 4.84 0.88 2.31 27.13%
DPS 0.00 2.51 3.55 0.00 0.00 0.00 9.83 -
NAPS 2.31 2.0485 1.9168 1.8568 1.624 1.5018 1.5632 6.72%
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 6.35 5.00 5.58 4.89 11.66 8.71 12.68 -10.88%
P/EPS 26.64 20.86 19.27 36.93 48.86 154.55 74.89 -15.81%
EY 3.75 4.79 5.19 2.71 2.05 0.65 1.34 18.70%
DY 0.00 1.36 2.22 0.00 0.00 0.00 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 7.44 5.25 5.51 4.45 13.98 8.90 12.82 -8.66%
P/EPS 31.25 21.88 19.02 33.61 58.59 157.95 75.74 -13.71%
EY 3.20 4.57 5.26 2.98 1.71 0.63 1.32 15.89%
DY 0.00 1.30 2.24 0.00 0.00 0.00 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