[EPIC] YoY TTM Result on 30-Sep-2008 [#3]

Stock

[EPIC] EASTERN PACIFIC IND. CORP

Announcement Date

10-Nov-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Sep-2008 [#3]

Profit Trend

QoQ- 8.05%

YoY- 19.61%

Quarter Report

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
TTM Result
Revenue	231,370	198,922	249,126	143,655	97,302	87,311	78,282	19.78%
YoY %	16.31%	-20.15%	73.42%	47.64%	11.44%	11.53%	-	-
Horiz. %	295.56%	254.11%	318.24%	183.51%	124.30%	111.53%	100.00%	-
PBT	69,550	40,057	54,173	43,329	1,020	31,372	30,830	14.51%
YoY %	73.63%	-26.06%	25.03%	4,147.94%	-96.75%	1.76%	-	-
Horiz. %	225.59%	129.93%	175.72%	140.54%	3.31%	101.76%	100.00%	-
Tax	-17,541	-6,586	-15,307	-12,508	-12,653	-7,969	-7,560	15.05%
YoY %	-166.34%	56.97%	-22.38%	1.15%	-58.78%	-5.41%	-	-
Horiz. %	232.02%	87.12%	202.47%	165.45%	167.37%	105.41%	100.00%	-
NP	52,009	33,471	38,866	30,821	-11,633	23,403	23,270	14.33%
YoY %	55.39%	-13.88%	26.10%	364.94%	-149.71%	0.57%	-	-
Horiz. %	223.50%	143.84%	167.02%	132.45%	-49.99%	100.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	47,538	27,844	32,907	27,511	-11,389	23,300	23,270	12.63%
YoY %	70.73%	-15.39%	19.61%	341.56%	-148.88%	0.13%	-	-
Horiz. %	204.29%	119.66%	141.41%	118.23%	-48.94%	100.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.22%	16.44%	28.26%	28.87%	1,240.49%	25.40%	24.52%	-
YoY %	53.41%	-41.83%	-2.11%	-97.67%	4,783.82%	3.59%	-	-
Horiz. %	102.85%	67.05%	115.25%	117.74%	5,059.09%	103.59%	100.00%	-
Total Cost	179,361	165,451	210,260	112,834	108,935	63,908	55,012	21.76%
YoY %	8.41%	-21.31%	86.34%	3.58%	70.46%	16.17%	-	-
Horiz. %	326.04%	300.75%	382.21%	205.11%	198.02%	116.17%	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	12,638	20,311	12,688	11,590	15,361	33,567	9,690	4.52%
YoY %	-37.78%	60.08%	9.47%	-24.55%	-54.24%	246.41%	-	-
Horiz. %	130.42%	209.61%	130.94%	119.61%	158.52%	346.41%	100.00%	-
Div Payout %	26.59%	72.95%	38.56%	42.13%	0.00%	144.06%	41.65%	-
YoY %	-63.55%	89.19%	-8.47%	0.00%	0.00%	245.88%	-	-
Horiz. %	63.84%	175.15%	92.58%	101.15%	0.00%	345.88%	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	22.48%	16.83%	15.60%	21.45%	-11.96%	26.80%	29.73%	-
YoY %	33.57%	7.88%	-27.27%	279.35%	-144.63%	-9.86%	-	-
Horiz. %	75.61%	56.61%	52.47%	72.15%	-40.23%	90.14%	100.00%	-
ROE	13.23%	8.84%	10.40%	10.11%	-4.73%	9.17%	8.67%	-
YoY %	49.66%	-15.00%	2.87%	313.74%	-151.58%	5.77%	-	-
Horiz. %	152.60%	101.96%	119.95%	116.61%	-54.56%	105.77%	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	136.46	117.47	147.20	86.56	61.84	53.28	48.44	18.83%
YoY %	16.17%	-20.20%	70.06%	39.97%	16.07%	9.99%	-	-
Horiz. %	281.71%	242.51%	303.88%	178.70%	127.66%	109.99%	100.00%	-
EPS	28.04	16.44	19.44	16.58	-7.24	14.22	14.40	11.74%
YoY %	70.56%	-15.43%	17.25%	329.01%	-150.91%	-1.25%	-	-
Horiz. %	194.72%	114.17%	135.00%	115.14%	-50.28%	98.75%	100.00%	-
DPS	7.50	12.00	7.50	7.00	9.76	20.50	6.00	3.78%
YoY %	-37.50%	60.00%	7.14%	-28.28%	-52.39%	241.67%	-	-
Horiz. %	125.00%	200.00%	125.00%	116.67%	162.67%	341.67%	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 - 169,240
RPS	138.70	119.25	149.34	86.12	58.33	52.34	46.93	19.78%
YoY %	16.31%	-20.15%	73.41%	47.64%	11.44%	11.53%	-	-
Horiz. %	295.55%	254.10%	318.22%	183.51%	124.29%	111.53%	100.00%	-
EPS	28.50	16.69	19.73	16.49	-6.83	13.97	13.95	12.63%
YoY %	70.76%	-15.41%	19.65%	341.43%	-148.89%	0.14%	-	-
Horiz. %	204.30%	119.64%	141.43%	118.21%	-48.96%	100.14%	100.00%	-
DPS	7.58	12.18	7.61	6.95	9.21	20.12	5.81	4.52%
YoY %	-37.77%	60.05%	9.50%	-24.54%	-54.22%	246.30%	-	-
Horiz. %	130.46%	209.64%	130.98%	119.62%	158.52%	346.30%	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	1.46	1.29	0.76	2.98	2.09	3.28	3.57	-13.83%
YoY %	13.18%	69.74%	-74.50%	42.58%	-36.28%	-8.12%	-	-
Horiz. %	40.90%	36.13%	21.29%	83.47%	58.54%	91.88%	100.00%	-
P/EPS	7.10	9.24	5.76	15.56	-17.82	12.31	12.01	-8.38%
YoY %	-23.16%	60.42%	-62.98%	187.32%	-244.76%	2.50%	-	-
Horiz. %	59.12%	76.94%	47.96%	129.56%	-148.38%	102.50%	100.00%	-
EY	14.09	10.82	17.36	6.43	-5.61	8.12	8.32	9.17%
YoY %	30.22%	-37.67%	169.98%	214.62%	-169.09%	-2.40%	-	-
Horiz. %	169.35%	130.05%	208.65%	77.28%	-67.43%	97.60%	100.00%	-
DY	3.77	7.89	6.70	2.71	7.57	11.71	3.47	1.39%
YoY %	-52.22%	17.76%	147.23%	-64.20%	-35.35%	237.46%	-	-
Horiz. %	108.65%	227.38%	193.08%	78.10%	218.16%	337.46%	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	1.68	1.27	0.71	2.89	2.09	3.08	3.57	-11.80%
YoY %	32.28%	78.87%	-75.43%	38.28%	-32.14%	-13.73%	-	-
Horiz. %	47.06%	35.57%	19.89%	80.95%	58.54%	86.27%	100.00%	-
P/EPS	8.17	9.06	5.35	15.08	-17.82	11.54	12.01	-6.21%
YoY %	-9.82%	69.35%	-64.52%	184.62%	-254.42%	-3.91%	-	-
Horiz. %	68.03%	75.44%	44.55%	125.56%	-148.38%	96.09%	100.00%	-
EY	12.24	11.04	18.70	6.63	-5.61	8.67	8.32	6.64%
YoY %	10.87%	-40.96%	182.05%	218.18%	-164.71%	4.21%	-	-
Horiz. %	147.12%	132.69%	224.76%	79.69%	-67.43%	104.21%	100.00%	-
DY	3.28	8.05	7.21	2.80	7.57	12.50	3.47	-0.93%
YoY %	-59.25%	11.65%	157.50%	-63.01%	-39.44%	260.23%	-	-
Horiz. %	94.52%	231.99%	207.78%	80.69%	218.16%	360.23%	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