Highlights

[EUPE] QoQ Annualized Quarter Result on 2012-02-29 [#4]

Stock [EUPE]: EUPE CORP BHD
Announcement Date 30-Apr-2012
Admission Sponsor -
Sponsor -
Financial Year 29-Feb-2012
Quarter 29-Feb-2012  [#4]
Profit Trend QoQ -     23.93%    YoY -     56.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 153,892 156,964 149,996 143,052 142,905 150,520 137,148 7.96%
  QoQ % -1.96% 4.65% 4.85% 0.10% -5.06% 9.75% -
  Horiz. % 112.21% 114.45% 109.37% 104.30% 104.20% 109.75% 100.00%
PBT 25,733 23,678 20,084 13,700 13,794 11,422 10,392 82.73%
  QoQ % 8.68% 17.89% 46.60% -0.69% 20.77% 9.91% -
  Horiz. % 247.63% 227.85% 193.26% 131.83% 132.74% 109.91% 100.00%
Tax -7,837 -7,138 -5,724 -4,500 -4,477 -4,074 -3,912 58.72%
  QoQ % -9.80% -24.70% -27.20% -0.51% -9.90% -4.14% -
  Horiz. % 200.34% 182.46% 146.32% 115.03% 114.45% 104.14% 100.00%
NP 17,896 16,540 14,360 9,200 9,317 7,348 6,480 96.48%
  QoQ % 8.20% 15.18% 56.09% -1.26% 26.80% 13.40% -
  Horiz. % 276.17% 255.25% 221.60% 141.98% 143.79% 113.40% 100.00%
NP to SH 15,656 14,458 12,172 7,771 6,270 4,490 4,172 140.90%
  QoQ % 8.29% 18.78% 56.63% 23.93% 39.66% 7.62% -
  Horiz. % 375.26% 346.55% 291.75% 186.27% 150.30% 107.62% 100.00%
Tax Rate 30.46 % 30.15 % 28.50 % 32.85 % 32.46 % 35.67 % 37.64 % -13.13%
  QoQ % 1.03% 5.79% -13.24% 1.20% -9.00% -5.23% -
  Horiz. % 80.92% 80.10% 75.72% 87.27% 86.24% 94.77% 100.00%
Total Cost 135,996 140,424 135,636 133,852 133,588 143,172 130,668 2.69%
  QoQ % -3.15% 3.53% 1.33% 0.20% -6.69% 9.57% -
  Horiz. % 104.08% 107.47% 103.80% 102.44% 102.23% 109.57% 100.00%
Net Worth 258,559 254,720 249,600 247,039 244,760 243,742 243,366 4.11%
  QoQ % 1.51% 2.05% 1.04% 0.93% 0.42% 0.15% -
  Horiz. % 106.24% 104.67% 102.56% 101.51% 100.57% 100.15% 100.00%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 258,559 254,720 249,600 247,039 244,760 243,742 243,366 4.11%
  QoQ % 1.51% 2.05% 1.04% 0.93% 0.42% 0.15% -
  Horiz. % 106.24% 104.67% 102.56% 101.51% 100.57% 100.15% 100.00%
NOSH 128,000 128,000 128,000 128,000 128,147 128,285 128,765 -0.40%
  QoQ % 0.00% 0.00% 0.00% -0.11% -0.11% -0.37% -
  Horiz. % 99.41% 99.41% 99.41% 99.41% 99.52% 99.63% 100.00%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 11.63 % 10.54 % 9.57 % 6.43 % 6.52 % 4.88 % 4.72 % 82.13%
  QoQ % 10.34% 10.14% 48.83% -1.38% 33.61% 3.39% -
  Horiz. % 246.40% 223.31% 202.75% 136.23% 138.14% 103.39% 100.00%
ROE 6.06 % 5.68 % 4.88 % 3.15 % 2.56 % 1.84 % 1.71 % 131.91%
  QoQ % 6.69% 16.39% 54.92% 23.05% 39.13% 7.60% -
  Horiz. % 354.39% 332.16% 285.38% 184.21% 149.71% 107.60% 100.00%
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 120.23 122.63 117.18 111.76 111.52 117.33 106.51 8.39%
  QoQ % -1.96% 4.65% 4.85% 0.22% -4.95% 10.16% -
  Horiz. % 112.88% 115.13% 110.02% 104.93% 104.70% 110.16% 100.00%
EPS 12.23 11.30 9.52 6.07 4.89 3.50 3.24 141.84%
  QoQ % 8.23% 18.70% 56.84% 24.13% 39.71% 8.02% -
  Horiz. % 377.47% 348.77% 293.83% 187.35% 150.93% 108.02% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.0200 1.9900 1.9500 1.9300 1.9100 1.9000 1.8900 4.52%
  QoQ % 1.51% 2.05% 1.04% 1.05% 0.53% 0.53% -
  Horiz. % 106.88% 105.29% 103.17% 102.12% 101.06% 100.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 128,000
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 120.23 122.63 117.18 111.76 111.64 117.59 107.15 7.96%
  QoQ % -1.96% 4.65% 4.85% 0.11% -5.06% 9.74% -
  Horiz. % 112.21% 114.45% 109.36% 104.30% 104.19% 109.74% 100.00%
EPS 12.23 11.30 9.52 6.07 4.90 3.51 3.26 140.86%
  QoQ % 8.23% 18.70% 56.84% 23.88% 39.60% 7.67% -
  Horiz. % 375.15% 346.63% 292.02% 186.20% 150.31% 107.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.0200 1.9900 1.9500 1.9300 1.9122 1.9042 1.9013 4.11%
  QoQ % 1.51% 2.05% 1.04% 0.93% 0.42% 0.15% -
  Horiz. % 106.24% 104.67% 102.56% 101.51% 100.57% 100.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.5300 0.5500 0.5200 0.5200 0.4300 0.4400 0.5000 -
P/RPS 0.44 0.45 0.44 0.47 0.39 0.38 0.47 -4.29%
  QoQ % -2.22% 2.27% -6.38% 20.51% 2.63% -19.15% -
  Horiz. % 93.62% 95.74% 93.62% 100.00% 82.98% 80.85% 100.00%
P/EPS 4.33 4.87 5.47 8.57 8.79 12.57 15.43 -57.04%
  QoQ % -11.09% -10.97% -36.17% -2.50% -30.07% -18.54% -
  Horiz. % 28.06% 31.56% 35.45% 55.54% 56.97% 81.46% 100.00%
EY 23.08 20.54 18.29 11.68 11.38 7.95 6.48 132.69%
  QoQ % 12.37% 12.30% 56.59% 2.64% 43.14% 22.69% -
  Horiz. % 356.17% 316.98% 282.25% 180.25% 175.62% 122.69% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.26 0.28 0.27 0.27 0.23 0.23 0.26 -
  QoQ % -7.14% 3.70% 0.00% 17.39% 0.00% -11.54% -
  Horiz. % 100.00% 107.69% 103.85% 103.85% 88.46% 88.46% 100.00%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 23/01/13 18/10/12 26/07/12 30/04/12 31/01/12 25/10/11 29/07/11 -
Price 0.5650 0.5300 0.5000 0.5100 0.5200 0.4200 0.4800 -
P/RPS 0.47 0.43 0.43 0.46 0.47 0.36 0.45 2.93%
  QoQ % 9.30% 0.00% -6.52% -2.13% 30.56% -20.00% -
  Horiz. % 104.44% 95.56% 95.56% 102.22% 104.44% 80.00% 100.00%
P/EPS 4.62 4.69 5.26 8.40 10.63 12.00 14.81 -53.91%
  QoQ % -1.49% -10.84% -37.38% -20.98% -11.42% -18.97% -
  Horiz. % 31.20% 31.67% 35.52% 56.72% 71.78% 81.03% 100.00%
EY 21.65 21.31 19.02 11.90 9.41 8.33 6.75 117.03%
  QoQ % 1.60% 12.04% 59.83% 26.46% 12.97% 23.41% -
  Horiz. % 320.74% 315.70% 281.78% 176.30% 139.41% 123.41% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.28 0.27 0.26 0.26 0.27 0.22 0.25 7.83%
  QoQ % 3.70% 3.85% 0.00% -3.70% 22.73% -12.00% -
  Horiz. % 112.00% 108.00% 104.00% 104.00% 108.00% 88.00% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

477  414  517  769 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.02 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 JAG 0.095+0.015 
 CAREPLS 1.49+0.30 
 AIRASIA 0.86+0.035 
 K1 0.49+0.045 
 BCMALL 0.29+0.03 
 HLT 0.845+0.15 
 HLT-WA 0.56+0.12 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers