[EPIC] YoY TTM 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- 0.27%

YoY- 45.47%

Quarter Report

EPIC_2nd Quarterly Report_June 08.pdf

Latest QR

Upcoming QR

EPIC's Result

EPIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
TTM Result
Revenue	255,464	202,275	215,854	228,516	129,667	92,333	84,448	20.25%
YoY %	26.30%	-6.29%	-5.54%	76.23%	40.43%	9.34%	-	-
Horiz. %	302.51%	239.53%	255.61%	270.60%	153.55%	109.34%	100.00%	-
PBT	78,297	63,065	40,656	51,857	35,619	5,325	30,412	17.06%
YoY %	24.15%	55.12%	-21.60%	45.59%	568.90%	-82.49%	-	-
Horiz. %	257.45%	207.37%	133.68%	170.51%	117.12%	17.51%	100.00%	-
Tax	-20,019	-12,582	-7,831	-15,708	-12,080	-11,516	-7,498	17.77%
YoY %	-59.11%	-60.67%	50.15%	-30.03%	-4.90%	-53.59%	-	-
Horiz. %	266.99%	167.80%	104.44%	209.50%	161.11%	153.59%	100.00%	-
NP	58,278	50,483	32,825	36,149	23,539	-6,191	22,914	16.82%
YoY %	15.44%	53.79%	-9.20%	53.57%	480.21%	-127.02%	-	-
Horiz. %	254.33%	220.32%	143.25%	157.76%	102.73%	-27.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	55,472	44,914	27,956	30,455	20,935	-6,066	22,876	15.90%
YoY %	23.51%	60.66%	-8.21%	45.47%	445.12%	-126.52%	-	-
Horiz. %	242.49%	196.34%	122.21%	133.13%	91.52%	-26.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.57%	19.95%	19.26%	30.29%	33.91%	216.26%	24.65%	-
YoY %	28.17%	3.58%	-36.41%	-10.68%	-84.32%	777.32%	-	-
Horiz. %	103.73%	80.93%	78.13%	122.88%	137.57%	877.32%	100.00%	-
Total Cost	197,186	151,792	183,029	192,367	106,128	98,524	61,534	21.41%
YoY %	29.91%	-17.07%	-4.85%	81.26%	7.72%	60.11%	-	-
Horiz. %	320.45%	246.68%	297.44%	312.62%	172.47%	160.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	385,339	341,711	319,755	309,733	270,905	250,522	260,760	6.72%
YoY %	12.77%	6.87%	3.24%	14.33%	8.14%	-3.93%	-	-
Horiz. %	147.78%	131.04%	122.62%	118.78%	103.89%	96.07%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	4,238	14,326	21,154	11,727	9,714	17,163	27,831	-26.91%
YoY %	-70.42%	-32.28%	80.39%	20.72%	-43.40%	-38.33%	-	-
Horiz. %	15.23%	51.47%	76.01%	42.14%	34.90%	61.67%	100.00%	-
Div Payout %	7.64%	31.90%	75.67%	38.51%	46.41%	0.00%	121.66%	-
YoY %	-76.05%	-57.84%	96.49%	-17.02%	0.00%	0.00%	-	-
Horiz. %	6.28%	26.22%	62.20%	31.65%	38.15%	0.00%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	385,339	341,711	319,755	309,733	270,905	250,522	260,760	6.72%
YoY %	12.77%	6.87%	3.24%	14.33%	8.14%	-3.93%	-	-
Horiz. %	147.78%	131.04%	122.62%	118.78%	103.89%	96.07%	100.00%	-
NOSH	166,813	167,505	169,182	169,253	167,225	165,909	164,000	0.28%
YoY %	-0.41%	-0.99%	-0.04%	1.21%	0.79%	1.16%	-	-
Horiz. %	101.72%	102.14%	103.16%	103.20%	101.97%	101.16%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	22.81%	24.96%	15.21%	15.82%	18.15%	-6.71%	27.13%	-
YoY %	-8.61%	64.10%	-3.86%	-12.84%	370.49%	-124.73%	-	-
Horiz. %	84.08%	92.00%	56.06%	58.31%	66.90%	-24.73%	100.00%	-
ROE	14.40%	13.14%	8.74%	9.83%	7.73%	-2.42%	8.77%	-
YoY %	9.59%	50.34%	-11.09%	27.17%	419.42%	-127.59%	-	-
Horiz. %	164.20%	149.83%	99.66%	112.09%	88.14%	-27.59%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	153.14	120.76	127.59	135.01	77.54	55.65	51.49	19.91%
YoY %	26.81%	-5.35%	-5.50%	74.12%	39.34%	8.08%	-	-
Horiz. %	297.42%	234.53%	247.80%	262.21%	150.59%	108.08%	100.00%	-
EPS	33.25	26.81	16.52	17.99	12.52	-3.66	13.95	15.56%
YoY %	24.02%	62.29%	-8.17%	43.69%	442.08%	-126.24%	-	-
Horiz. %	238.35%	192.19%	118.42%	128.96%	89.75%	-26.24%	100.00%	-
DPS	2.50	8.50	12.50	7.00	5.81	10.35	17.00	-27.33%
YoY %	-70.59%	-32.00%	78.57%	20.48%	-43.86%	-39.12%	-	-
Horiz. %	14.71%	50.00%	73.53%	41.18%	34.18%	60.88%	100.00%	-
NAPS	2.31	2.04	1.89	1.83	1.62	1.51	1.59	6.42%
YoY %	13.24%	7.94%	3.28%	12.96%	7.28%	-5.03%	-	-
Horiz. %	145.28%	128.30%	118.87%	115.09%	101.89%	94.97%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 169,253
RPS	153.14	121.26	129.40	136.99	77.73	55.35	50.62	20.25%
YoY %	26.29%	-6.29%	-5.54%	76.24%	40.43%	9.34%	-	-
Horiz. %	302.53%	239.55%	255.63%	270.62%	153.56%	109.34%	100.00%	-
EPS	33.25	26.92	16.76	18.26	12.55	-3.64	13.71	15.90%
YoY %	23.51%	60.62%	-8.21%	45.50%	444.78%	-126.55%	-	-
Horiz. %	242.52%	196.35%	122.25%	133.19%	91.54%	-26.55%	100.00%	-
DPS	2.50	8.59	12.68	7.03	5.82	10.29	16.68	-27.10%
YoY %	-70.90%	-32.26%	80.37%	20.79%	-43.44%	-38.31%	-	-
Horiz. %	14.99%	51.50%	76.02%	42.15%	34.89%	61.69%	100.00%	-
NAPS	2.31	2.0485	1.9168	1.8568	1.624	1.5018	1.5632	6.72%
YoY %	12.77%	6.87%	3.23%	14.33%	8.14%	-3.93%	-	-
Horiz. %	147.77%	131.05%	122.62%	118.78%	103.89%	96.07%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
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	1.70	1.52	1.24	1.32	3.04	2.44	3.42	-10.99%
YoY %	11.84%	22.58%	-6.06%	-56.58%	24.59%	-28.65%	-	-
Horiz. %	49.71%	44.44%	36.26%	38.60%	88.89%	71.35%	100.00%	-
P/EPS	7.82	6.86	9.56	9.89	18.85	-37.20	12.62	-7.66%
YoY %	13.99%	-28.24%	-3.34%	-47.53%	150.67%	-394.77%	-	-
Horiz. %	61.97%	54.36%	75.75%	78.37%	149.37%	-294.77%	100.00%	-
EY	12.79	14.57	10.46	10.11	5.30	-2.69	7.93	8.28%
YoY %	-12.22%	39.29%	3.46%	90.75%	297.03%	-133.92%	-	-
Horiz. %	161.29%	183.73%	131.90%	127.49%	66.83%	-33.92%	100.00%	-
DY	0.96	4.62	7.91	3.93	2.46	7.61	9.66	-31.92%
YoY %	-79.22%	-41.59%	101.27%	59.76%	-67.67%	-21.22%	-	-
Horiz. %	9.94%	47.83%	81.88%	40.68%	25.47%	78.78%	100.00%	-
P/NAPS	1.13	0.90	0.84	0.97	1.46	0.90	1.11	0.29%
YoY %	25.56%	7.14%	-13.40%	-33.56%	62.22%	-18.92%	-	-
Horiz. %	101.80%	81.08%	75.68%	87.39%	131.53%	81.08%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
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	1.99	1.60	1.22	1.20	3.65	2.50	3.46	-8.80%
YoY %	24.37%	31.15%	1.67%	-67.12%	46.00%	-27.75%	-	-
Horiz. %	57.51%	46.24%	35.26%	34.68%	105.49%	72.25%	100.00%	-
P/EPS	9.17	7.20	9.44	9.00	22.61	-38.02	12.76	-5.35%
YoY %	27.36%	-23.73%	4.89%	-60.19%	159.47%	-397.96%	-	-
Horiz. %	71.87%	56.43%	73.98%	70.53%	177.19%	-297.96%	100.00%	-
EY	10.90	13.89	10.59	11.11	4.42	-2.63	7.84	5.64%
YoY %	-21.53%	31.16%	-4.68%	151.36%	268.06%	-133.55%	-	-
Horiz. %	139.03%	177.17%	135.08%	141.71%	56.38%	-33.55%	100.00%	-
DY	0.82	4.40	8.01	4.32	2.05	7.44	9.55	-33.56%
YoY %	-81.36%	-45.07%	85.42%	110.73%	-72.45%	-22.09%	-	-
Horiz. %	8.59%	46.07%	83.87%	45.24%	21.47%	77.91%	100.00%	-
P/NAPS	1.32	0.95	0.83	0.89	1.75	0.92	1.12	2.77%
YoY %	38.95%	14.46%	-6.74%	-49.14%	90.22%	-17.86%	-	-
Horiz. %	117.86%	84.82%	74.11%	79.46%	156.25%	82.14%	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