[EPIC] YoY 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- -22.12%

YoY- -1.03%

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
Quarter Result
Revenue	72,846	43,751	60,683	40,073	26,085	21,116	18,253	25.93%
YoY %	66.50%	-27.90%	51.43%	53.62%	23.53%	15.69%	-	-
Horiz. %	399.09%	239.69%	332.45%	219.54%	142.91%	115.69%	100.00%	-
PBT	20,844	14,359	14,958	12,642	4,932	9,237	8,277	16.63%
YoY %	45.16%	-4.00%	18.32%	156.33%	-46.61%	11.60%	-	-
Horiz. %	251.83%	173.48%	180.72%	152.74%	59.59%	111.60%	100.00%	-
Tax	-6,839	-1,880	-3,125	-3,526	-3,098	-1,961	-1,490	28.89%
YoY %	-263.78%	39.84%	11.37%	-13.82%	-57.98%	-31.61%	-	-
Horiz. %	458.99%	126.17%	209.73%	236.64%	207.92%	131.61%	100.00%	-
NP	14,005	12,479	11,833	9,116	1,834	7,276	6,787	12.82%
YoY %	12.23%	5.46%	29.80%	397.06%	-74.79%	7.20%	-	-
Horiz. %	206.35%	183.87%	174.35%	134.32%	27.02%	107.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,428	10,804	10,916	8,464	1,888	7,211	6,787	12.03%
YoY %	24.29%	-1.03%	28.97%	348.31%	-73.82%	6.25%	-	-
Horiz. %	197.85%	159.19%	160.84%	124.71%	27.82%	106.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.81%	13.09%	20.89%	27.89%	62.81%	21.23%	18.00%	-
YoY %	150.65%	-37.34%	-25.10%	-55.60%	195.85%	17.94%	-	-
Horiz. %	182.28%	72.72%	116.06%	154.94%	348.94%	117.94%	100.00%	-
Total Cost	58,841	31,272	48,850	30,957	24,251	13,840	11,466	31.31%
YoY %	88.16%	-35.98%	57.80%	27.65%	75.22%	20.70%	-	-
Horiz. %	513.18%	272.74%	426.04%	269.99%	211.50%	120.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	359,436	314,975	316,479	272,175	240,719	254,023	268,248	4.99%
YoY %	14.12%	-0.48%	16.28%	13.07%	-5.24%	-5.30%	-	-
Horiz. %	133.99%	117.42%	117.98%	101.46%	89.74%	94.70%	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	4,238	5,926	6,769	5,808	3,933	5,736	5,655	-4.69%
YoY %	-28.48%	-12.45%	16.55%	47.67%	-31.43%	1.43%	-	-
Horiz. %	74.94%	104.79%	119.70%	102.71%	69.55%	101.43%	100.00%	-
Div Payout %	31.57%	54.86%	62.02%	68.63%	208.33%	79.55%	83.33%	-
YoY %	-42.45%	-11.54%	-9.63%	-67.06%	161.89%	-4.54%	-	-
Horiz. %	37.89%	65.83%	74.43%	82.36%	250.01%	95.46%	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	359,436	314,975	316,479	272,175	240,719	254,023	268,248	4.99%
YoY %	14.12%	-0.48%	16.28%	13.07%	-5.24%	-5.30%	-	-
Horiz. %	133.99%	117.42%	117.98%	101.46%	89.74%	94.70%	100.00%	-
NOSH	169,545	169,341	169,240	165,960	157,333	163,886	161,595	0.80%
YoY %	0.12%	0.06%	1.98%	5.48%	-4.00%	1.42%	-	-
Horiz. %	104.92%	104.79%	104.73%	102.70%	97.36%	101.42%	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	19.23%	28.52%	19.50%	22.75%	7.03%	34.46%	37.18%	-
YoY %	-32.57%	46.26%	-14.29%	223.61%	-79.60%	-7.32%	-	-
Horiz. %	51.72%	76.71%	52.45%	61.19%	18.91%	92.68%	100.00%	-
ROE	3.74%	3.43%	3.45%	3.11%	0.78%	2.84%	2.53%	-
YoY %	9.04%	-0.58%	10.93%	298.72%	-72.54%	12.25%	-	-
Horiz. %	147.83%	135.57%	136.36%	122.92%	30.83%	112.25%	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	42.97	25.84	35.86	24.15	16.58	12.88	11.30	24.92%
YoY %	66.29%	-27.94%	48.49%	45.66%	28.73%	13.98%	-	-
Horiz. %	380.27%	228.67%	317.35%	213.72%	146.73%	113.98%	100.00%	-
EPS	7.92	6.38	6.45	5.10	1.20	4.40	4.20	11.14%
YoY %	24.14%	-1.09%	26.47%	325.00%	-72.73%	4.76%	-	-
Horiz. %	188.57%	151.90%	153.57%	121.43%	28.57%	104.76%	100.00%	-
DPS	2.50	3.50	4.00	3.50	2.50	3.50	3.50	-5.45%
YoY %	-28.57%	-12.50%	14.29%	40.00%	-28.57%	0.00%	-	-
Horiz. %	71.43%	100.00%	114.29%	100.00%	71.43%	100.00%	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	43.67	26.23	36.38	24.02	15.64	12.66	10.94	25.93%
YoY %	66.49%	-27.90%	51.46%	53.58%	23.54%	15.72%	-	-
Horiz. %	399.18%	239.76%	332.54%	219.56%	142.96%	115.72%	100.00%	-
EPS	8.05	6.48	6.54	5.07	1.13	4.32	4.07	12.03%
YoY %	24.23%	-0.92%	28.99%	348.67%	-73.84%	6.14%	-	-
Horiz. %	197.79%	159.21%	160.69%	124.57%	27.76%	106.14%	100.00%	-
DPS	2.54	3.55	4.06	3.48	2.36	3.44	3.39	-4.69%
YoY %	-28.45%	-12.56%	16.67%	47.46%	-31.40%	1.47%	-	-
Horiz. %	74.93%	104.72%	119.76%	102.65%	69.62%	101.47%	100.00%	-
NAPS	2.1547	1.8882	1.8972	1.6316	1.443	1.5228	1.6081	4.99%
YoY %	14.11%	-0.47%	16.28%	13.07%	-5.24%	-5.30%	-	-
Horiz. %	133.99%	117.42%	117.98%	101.46%	89.73%	94.70%	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	4.63	5.88	3.12	10.68	7.78	13.58	15.32	-18.07%
YoY %	-21.26%	88.46%	-70.79%	37.28%	-42.71%	-11.36%	-	-
Horiz. %	30.22%	38.38%	20.37%	69.71%	50.78%	88.64%	100.00%	-
P/EPS	25.13	23.82	17.36	50.59	107.50	39.77	41.19	-7.90%
YoY %	5.50%	37.21%	-65.68%	-52.94%	170.30%	-3.45%	-	-
Horiz. %	61.01%	57.83%	42.15%	122.82%	260.99%	96.55%	100.00%	-
EY	3.98	4.20	5.76	1.98	0.93	2.51	2.43	8.56%
YoY %	-5.24%	-27.08%	190.91%	112.90%	-62.95%	3.29%	-	-
Horiz. %	163.79%	172.84%	237.04%	81.48%	38.27%	103.29%	100.00%	-
DY	1.26	2.30	3.57	1.36	1.94	2.00	2.02	-7.56%
YoY %	-45.22%	-35.57%	162.50%	-29.90%	-3.00%	-0.99%	-	-
Horiz. %	62.38%	113.86%	176.73%	67.33%	96.04%	99.01%	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	5.33	5.77	2.90	10.35	7.78	12.73	15.32	-16.12%
YoY %	-7.63%	98.97%	-71.98%	33.03%	-38.88%	-16.91%	-	-
Horiz. %	34.79%	37.66%	18.93%	67.56%	50.78%	83.09%	100.00%	-
P/EPS	28.91	23.35	16.12	49.02	107.50	37.27	41.19	-5.72%
YoY %	23.81%	44.85%	-67.12%	-54.40%	188.44%	-9.52%	-	-
Horiz. %	70.19%	56.69%	39.14%	119.01%	260.99%	90.48%	100.00%	-
EY	3.46	4.28	6.20	2.04	0.93	2.68	2.43	6.06%
YoY %	-19.16%	-30.97%	203.92%	119.35%	-65.30%	10.29%	-	-
Horiz. %	142.39%	176.13%	255.14%	83.95%	38.27%	110.29%	100.00%	-
DY	1.09	2.35	3.85	1.40	1.94	2.13	2.02	-9.76%
YoY %	-53.62%	-38.96%	175.00%	-27.84%	-8.92%	5.45%	-	-
Horiz. %	53.96%	116.34%	190.59%	69.31%	96.04%	105.45%	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