Highlights

[EUPE] QoQ Annualized Quarter Result on 2011-08-31 [#2]

Stock [EUPE]: EUPE CORP BHD
Announcement Date 25-Oct-2011
Admission Sponsor -
Sponsor -
Financial Year 29-Feb-2012
Quarter 31-Aug-2011  [#2]
Profit Trend QoQ -     7.62%    YoY -     177.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 149,996 143,052 142,905 150,520 137,148 124,166 112,061 21.43%
  QoQ % 4.85% 0.10% -5.06% 9.75% 10.46% 10.80% -
  Horiz. % 133.85% 127.66% 127.52% 134.32% 122.39% 110.80% 100.00%
PBT 20,084 13,700 13,794 11,422 10,392 10,753 7,362 95.11%
  QoQ % 46.60% -0.69% 20.77% 9.91% -3.36% 46.05% -
  Horiz. % 272.78% 186.07% 187.36% 155.13% 141.14% 146.05% 100.00%
Tax -5,724 -4,500 -4,477 -4,074 -3,912 -4,008 -3,176 48.04%
  QoQ % -27.20% -0.51% -9.90% -4.14% 2.40% -26.20% -
  Horiz. % 180.23% 141.69% 140.97% 128.27% 123.17% 126.20% 100.00%
NP 14,360 9,200 9,317 7,348 6,480 6,745 4,186 127.26%
  QoQ % 56.09% -1.26% 26.80% 13.40% -3.93% 61.11% -
  Horiz. % 342.99% 219.75% 222.55% 175.51% 154.78% 161.11% 100.00%
NP to SH 12,172 7,771 6,270 4,490 4,172 4,980 2,500 186.99%
  QoQ % 56.63% 23.93% 39.66% 7.62% -16.22% 99.20% -
  Horiz. % 486.88% 310.84% 250.83% 179.60% 166.88% 199.20% 100.00%
Tax Rate 28.50 % 32.85 % 32.46 % 35.67 % 37.64 % 37.27 % 43.14 % -24.13%
  QoQ % -13.24% 1.20% -9.00% -5.23% 0.99% -13.61% -
  Horiz. % 66.06% 76.15% 75.24% 82.68% 87.25% 86.39% 100.00%
Total Cost 135,636 133,852 133,588 143,172 130,668 117,421 107,874 16.48%
  QoQ % 1.33% 0.20% -6.69% 9.57% 11.28% 8.85% -
  Horiz. % 125.73% 124.08% 123.84% 132.72% 121.13% 108.85% 100.00%
Net Worth 249,600 247,039 244,760 243,742 243,366 240,704 237,585 3.34%
  QoQ % 1.04% 0.93% 0.42% 0.15% 1.11% 1.31% -
  Horiz. % 105.06% 103.98% 103.02% 102.59% 102.43% 101.31% 100.00%
Dividend
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 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
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Net Worth 249,600 247,039 244,760 243,742 243,366 240,704 237,585 3.34%
  QoQ % 1.04% 0.93% 0.42% 0.15% 1.11% 1.31% -
  Horiz. % 105.06% 103.98% 103.02% 102.59% 102.43% 101.31% 100.00%
NOSH 128,000 128,000 128,147 128,285 128,765 128,034 128,424 -0.22%
  QoQ % 0.00% -0.11% -0.11% -0.37% 0.57% -0.30% -
  Horiz. % 99.67% 99.67% 99.78% 99.89% 100.27% 99.70% 100.00%
Ratio Analysis
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
NP Margin 9.57 % 6.43 % 6.52 % 4.88 % 4.72 % 5.43 % 3.74 % 86.97%
  QoQ % 48.83% -1.38% 33.61% 3.39% -13.08% 45.19% -
  Horiz. % 255.88% 171.93% 174.33% 130.48% 126.20% 145.19% 100.00%
ROE 4.88 % 3.15 % 2.56 % 1.84 % 1.71 % 2.07 % 1.05 % 178.24%
  QoQ % 54.92% 23.05% 39.13% 7.60% -17.39% 97.14% -
  Horiz. % 464.76% 300.00% 243.81% 175.24% 162.86% 197.14% 100.00%
Per Share
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 117.18 111.76 111.52 117.33 106.51 96.98 87.26 21.70%
  QoQ % 4.85% 0.22% -4.95% 10.16% 9.83% 11.14% -
  Horiz. % 134.29% 128.08% 127.80% 134.46% 122.06% 111.14% 100.00%
EPS 9.52 6.07 4.89 3.50 3.24 3.89 1.95 187.51%
  QoQ % 56.84% 24.13% 39.71% 8.02% -16.71% 99.49% -
  Horiz. % 488.21% 311.28% 250.77% 179.49% 166.15% 199.49% 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 1.9500 1.9300 1.9100 1.9000 1.8900 1.8800 1.8500 3.57%
  QoQ % 1.04% 1.05% 0.53% 0.53% 0.53% 1.62% -
  Horiz. % 105.41% 104.32% 103.24% 102.70% 102.16% 101.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 128,000
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 117.18 111.76 111.64 117.59 107.15 97.00 87.55 21.43%
  QoQ % 4.85% 0.11% -5.06% 9.74% 10.46% 10.79% -
  Horiz. % 133.84% 127.65% 127.52% 134.31% 122.39% 110.79% 100.00%
EPS 9.52 6.07 4.90 3.51 3.26 3.89 1.95 187.51%
  QoQ % 56.84% 23.88% 39.60% 7.67% -16.20% 99.49% -
  Horiz. % 488.21% 311.28% 251.28% 180.00% 167.18% 199.49% 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 1.9500 1.9300 1.9122 1.9042 1.9013 1.8805 1.8561 3.34%
  QoQ % 1.04% 0.93% 0.42% 0.15% 1.11% 1.31% -
  Horiz. % 105.06% 103.98% 103.02% 102.59% 102.44% 101.31% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 -
Price 0.5200 0.5200 0.4300 0.4400 0.5000 0.5000 0.5300 -
P/RPS 0.44 0.47 0.39 0.38 0.47 0.52 0.61 -19.55%
  QoQ % -6.38% 20.51% 2.63% -19.15% -9.62% -14.75% -
  Horiz. % 72.13% 77.05% 63.93% 62.30% 77.05% 85.25% 100.00%
P/EPS 5.47 8.57 8.79 12.57 15.43 12.85 27.23 -65.67%
  QoQ % -36.17% -2.50% -30.07% -18.54% 20.08% -52.81% -
  Horiz. % 20.09% 31.47% 32.28% 46.16% 56.67% 47.19% 100.00%
EY 18.29 11.68 11.38 7.95 6.48 7.78 3.67 191.48%
  QoQ % 56.59% 2.64% 43.14% 22.69% -16.71% 111.99% -
  Horiz. % 498.37% 318.26% 310.08% 216.62% 176.57% 211.99% 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 0.27 0.27 0.23 0.23 0.26 0.27 0.29 -4.65%
  QoQ % 0.00% 17.39% 0.00% -11.54% -3.70% -6.90% -
  Horiz. % 93.10% 93.10% 79.31% 79.31% 89.66% 93.10% 100.00%
Price Multiplier on Announcement Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 26/07/12 30/04/12 31/01/12 25/10/11 29/07/11 25/04/11 31/01/11 -
Price 0.5000 0.5100 0.5200 0.4200 0.4800 0.5300 0.5200 -
P/RPS 0.43 0.46 0.47 0.36 0.45 0.55 0.60 -19.90%
  QoQ % -6.52% -2.13% 30.56% -20.00% -18.18% -8.33% -
  Horiz. % 71.67% 76.67% 78.33% 60.00% 75.00% 91.67% 100.00%
P/EPS 5.26 8.40 10.63 12.00 14.81 13.63 26.71 -66.12%
  QoQ % -37.38% -20.98% -11.42% -18.97% 8.66% -48.97% -
  Horiz. % 19.69% 31.45% 39.80% 44.93% 55.45% 51.03% 100.00%
EY 19.02 11.90 9.41 8.33 6.75 7.34 3.74 195.44%
  QoQ % 59.83% 26.46% 12.97% 23.41% -8.04% 96.26% -
  Horiz. % 508.56% 318.18% 251.60% 222.73% 180.48% 196.26% 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 0.26 0.27 0.22 0.25 0.28 0.28 -4.82%
  QoQ % 0.00% -3.70% 22.73% -12.00% -10.71% 0.00% -
  Horiz. % 92.86% 92.86% 96.43% 78.57% 89.29% 100.00% 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
 
 

533  406  509  444 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.025 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 K1 0.54+0.095 
 JAG 0.095+0.015 
 HLT 0.92+0.225 
 AIRASIA 0.86+0.035 
 CAREPLS 1.54+0.35 
 HLT-WA 0.61+0.17 
 BCMALL 0.305+0.045 

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