[EPIC] YoY TTM Result on 31-Dec-2009 [#4]

Stock

[EPIC] EASTERN PACIFIC IND. CORP

Announcement Date

22-Feb-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Dec-2009 [#4]

Profit Trend

QoQ- 51.36%

YoY- 97.05%

Quarter Report

EPIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
TTM Result
Revenue	235,136	183,466	244,792	176,359	112,237	84,278	80,057	19.66%
YoY %	28.16%	-25.05%	38.80%	57.13%	33.17%	5.27%	-	-
Horiz. %	293.71%	229.17%	305.77%	220.29%	140.20%	105.27%	100.00%	-
PBT	75,392	54,459	39,834	49,037	18,414	12,982	31,302	15.77%
YoY %	38.44%	36.71%	-18.77%	166.30%	41.84%	-58.53%	-	-
Horiz. %	240.85%	173.98%	127.26%	156.66%	58.83%	41.47%	100.00%	-
Tax	-18,790	-5,521	-13,930	-13,944	-9,831	-10,481	-7,876	15.58%
YoY %	-240.34%	60.37%	0.10%	-41.84%	6.20%	-33.08%	-	-
Horiz. %	238.57%	70.10%	176.87%	177.04%	124.82%	133.08%	100.00%	-
NP	56,602	48,938	25,904	35,093	8,583	2,501	23,426	15.83%
YoY %	15.66%	88.92%	-26.18%	308.87%	243.18%	-89.32%	-	-
Horiz. %	241.62%	208.90%	110.58%	149.80%	36.64%	10.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	52,844	42,146	21,388	30,772	7,571	2,305	23,426	14.51%
YoY %	25.38%	97.05%	-30.50%	306.45%	228.46%	-90.16%	-	-
Horiz. %	225.58%	179.91%	91.30%	131.36%	32.32%	9.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.92%	10.14%	34.97%	28.44%	53.39%	80.73%	25.16%	-
YoY %	145.76%	-71.00%	22.96%	-46.73%	-33.87%	220.87%	-	-
Horiz. %	99.05%	40.30%	138.99%	113.04%	212.20%	320.87%	100.00%	-
Total Cost	178,534	134,528	218,888	141,266	103,654	81,777	56,631	21.08%
YoY %	32.71%	-38.54%	54.95%	36.29%	26.75%	44.40%	-	-
Horiz. %	315.26%	237.55%	386.52%	249.45%	183.03%	144.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	367,934	319,650	169,900	296,668	165,258	250,622	272,848	5.10%
YoY %	15.11%	88.14%	-42.73%	79.52%	-34.06%	-8.15%	-	-
Horiz. %	134.85%	117.15%	62.27%	108.73%	60.57%	91.85%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Dividend
Div	12,638	20,311	18,612	11,590	9,590	33,619	11,374	1.77%
YoY %	-37.78%	9.13%	60.59%	20.86%	-71.47%	195.58%	-	-
Horiz. %	111.11%	178.57%	163.64%	101.90%	84.32%	295.58%	100.00%	-
Div Payout %	23.92%	48.19%	87.02%	37.66%	126.67%	1,458.55%	48.55%	-
YoY %	-50.36%	-44.62%	131.07%	-70.27%	-91.32%	2,904.22%	-	-
Horiz. %	49.27%	99.26%	179.24%	77.57%	260.91%	3,004.22%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Equity
Net Worth	367,934	319,650	169,900	296,668	165,258	250,622	272,848	5.10%
YoY %	15.11%	88.14%	-42.73%	79.52%	-34.06%	-8.15%	-	-
Horiz. %	134.85%	117.15%	62.27%	108.73%	60.57%	91.85%	100.00%	-
NOSH	169,555	169,127	169,900	169,525	165,258	164,882	163,382	0.61%
YoY %	0.25%	-0.45%	0.22%	2.58%	0.23%	0.92%	-	-
Horiz. %	103.78%	103.52%	103.99%	103.76%	101.15%	100.92%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Ratio Analysis
NP Margin	24.07%	26.67%	10.58%	19.90%	7.65%	2.97%	29.26%	-
YoY %	-9.75%	152.08%	-46.83%	160.13%	157.58%	-89.85%	-	-
Horiz. %	82.26%	91.15%	36.16%	68.01%	26.14%	10.15%	100.00%	-
ROE	14.36%	13.19%	12.59%	10.37%	4.58%	0.92%	8.59%	-
YoY %	8.87%	4.77%	21.41%	126.42%	397.83%	-89.29%	-	-
Horiz. %	167.17%	153.55%	146.57%	120.72%	53.32%	10.71%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Per Share
RPS	138.68	108.48	144.08	104.03	67.92	51.11	49.00	18.92%
YoY %	27.84%	-24.71%	38.50%	53.17%	32.89%	4.31%	-	-
Horiz. %	283.02%	221.39%	294.04%	212.31%	138.61%	104.31%	100.00%	-
EPS	31.17	24.92	12.59	18.15	4.58	1.40	14.34	13.80%
YoY %	25.08%	97.93%	-30.63%	296.29%	227.14%	-90.24%	-	-
Horiz. %	217.36%	173.78%	87.80%	126.57%	31.94%	9.76%	100.00%	-
DPS	7.50	12.00	11.00	6.84	5.80	20.50	6.96	1.25%
YoY %	-37.50%	9.09%	60.82%	17.93%	-71.71%	194.54%	-	-
Horiz. %	107.76%	172.41%	158.05%	98.28%	83.33%	294.54%	100.00%	-
NAPS	2.17	1.89	1.00	1.75	1.00	1.52	1.67	4.45%
YoY %	14.81%	89.00%	-42.86%	75.00%	-34.21%	-8.98%	-	-
Horiz. %	129.94%	113.17%	59.88%	104.79%	59.88%	91.02%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 169,127
RPS	140.96	109.98	146.75	105.72	67.28	50.52	47.99	19.66%
YoY %	28.17%	-25.06%	38.81%	57.13%	33.17%	5.27%	-	-
Horiz. %	293.73%	229.17%	305.79%	220.30%	140.20%	105.27%	100.00%	-
EPS	31.68	25.27	12.82	18.45	4.54	1.38	14.04	14.51%
YoY %	25.37%	97.11%	-30.51%	306.39%	228.99%	-90.17%	-	-
Horiz. %	225.64%	179.99%	91.31%	131.41%	32.34%	9.83%	100.00%	-
DPS	7.58	12.18	11.16	6.95	5.75	20.15	6.82	1.77%
YoY %	-37.77%	9.14%	60.58%	20.87%	-71.46%	195.45%	-	-
Horiz. %	111.14%	178.59%	163.64%	101.91%	84.31%	295.45%	100.00%	-
NAPS	2.2057	1.9162	1.0185	1.7784	0.9907	1.5024	1.6356	5.10%
YoY %	15.11%	88.14%	-42.73%	79.51%	-34.06%	-8.14%	-	-
Horiz. %	134.86%	117.16%	62.27%	108.73%	60.57%	91.86%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	-
Price	2.41	1.48	0.90	2.62	1.33	1.69	1.75	-
P/RPS	1.74	1.36	0.62	2.52	1.96	3.31	3.57	-11.28%
YoY %	27.94%	119.35%	-75.40%	28.57%	-40.79%	-7.28%	-	-
Horiz. %	48.74%	38.10%	17.37%	70.59%	54.90%	92.72%	100.00%	-
P/EPS	7.73	5.94	7.15	14.43	29.03	120.89	12.21	-7.33%
YoY %	30.13%	-16.92%	-50.45%	-50.29%	-75.99%	890.09%	-	-
Horiz. %	63.31%	48.65%	58.56%	118.18%	237.76%	990.09%	100.00%	-
EY	12.93	16.84	13.99	6.93	3.44	0.83	8.19	7.90%
YoY %	-23.22%	20.37%	101.88%	101.45%	314.46%	-89.87%	-	-
Horiz. %	157.88%	205.62%	170.82%	84.62%	42.00%	10.13%	100.00%	-
DY	3.11	8.11	12.22	2.61	4.36	12.13	3.98	-4.02%
YoY %	-61.65%	-33.63%	368.20%	-40.14%	-64.06%	204.77%	-	-
Horiz. %	78.14%	203.77%	307.04%	65.58%	109.55%	304.77%	100.00%	-
P/NAPS	1.11	0.78	0.90	1.50	1.33	1.11	1.05	0.93%
YoY %	42.31%	-13.33%	-40.00%	12.78%	19.82%	5.71%	-	-
Horiz. %	105.71%	74.29%	85.71%	142.86%	126.67%	105.71%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	10/02/11	22/02/10	27/02/09	19/02/08	15/02/07	09/03/06	17/02/05	-
Price	2.35	1.51	1.22	2.10	1.57	1.60	1.71	-
P/RPS	1.69	1.39	0.85	2.02	2.31	3.13	3.49	-11.37%
YoY %	21.58%	63.53%	-57.92%	-12.55%	-26.20%	-10.32%	-	-
Horiz. %	48.42%	39.83%	24.36%	57.88%	66.19%	89.68%	100.00%	-
P/EPS	7.54	6.06	9.69	11.57	34.27	114.45	11.93	-7.35%
YoY %	24.42%	-37.46%	-16.25%	-66.24%	-70.06%	859.35%	-	-
Horiz. %	63.20%	50.80%	81.22%	96.98%	287.26%	959.35%	100.00%	-
EY	13.26	16.50	10.32	8.64	2.92	0.87	8.38	7.94%
YoY %	-19.64%	59.88%	19.44%	195.89%	235.63%	-89.62%	-	-
Horiz. %	158.23%	196.90%	123.15%	103.10%	34.84%	10.38%	100.00%	-
DY	3.19	7.95	9.02	3.26	3.70	12.81	4.07	-3.97%
YoY %	-59.87%	-11.86%	176.69%	-11.89%	-71.12%	214.74%	-	-
Horiz. %	78.38%	195.33%	221.62%	80.10%	90.91%	314.74%	100.00%	-
P/NAPS	1.08	0.80	1.22	1.20	1.57	1.05	1.02	0.95%
YoY %	35.00%	-34.43%	1.67%	-23.57%	49.52%	2.94%	-	-
Horiz. %	105.88%	78.43%	119.61%	117.65%	153.92%	102.94%	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