Highlights

[EUPE] QoQ Quarter Result on 2012-11-30 [#3]

Stock [EUPE]: EUPE CORP BHD
Announcement Date 23-Jan-2013
Admission Sponsor -
Sponsor -
Financial Year 28-Feb-2013
Quarter 30-Nov-2012  [#3]
Profit Trend QoQ -     7.81%    YoY -     83.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 46,681 36,700 31,172 36,937 40,983 37,499 35,873 19.14%
  QoQ % 27.20% 17.73% -15.61% -9.87% 9.29% 4.53% -
  Horiz. % 130.13% 102.31% 86.90% 102.97% 114.24% 104.53% 100.00%
PBT 5,331 2,709 5,755 7,461 6,818 5,021 3,354 36.08%
  QoQ % 96.79% -52.93% -22.87% 9.43% 35.79% 49.70% -
  Horiz. % 158.94% 80.77% 171.59% 222.45% 203.28% 149.70% 100.00%
Tax -1,279 -935 -2,462 -2,309 -2,138 -1,431 -1,142 7.82%
  QoQ % -36.79% 62.02% -6.63% -8.00% -49.41% -25.31% -
  Horiz. % 112.00% 81.87% 215.59% 202.19% 187.22% 125.31% 100.00%
NP 4,052 1,774 3,293 5,152 4,680 3,590 2,212 49.55%
  QoQ % 128.41% -46.13% -36.08% 10.09% 30.36% 62.30% -
  Horiz. % 183.18% 80.20% 148.87% 232.91% 211.57% 162.30% 100.00%
NP to SH 4,244 1,547 3,129 4,513 4,186 3,043 1,360 113.10%
  QoQ % 174.34% -50.56% -30.67% 7.81% 37.56% 123.75% -
  Horiz. % 312.06% 113.75% 230.07% 331.84% 307.79% 223.75% 100.00%
Tax Rate 23.99 % 34.51 % 42.78 % 30.95 % 31.36 % 28.50 % 34.05 % -20.77%
  QoQ % -30.48% -19.33% 38.22% -1.31% 10.04% -16.30% -
  Horiz. % 70.46% 101.35% 125.64% 90.90% 92.10% 83.70% 100.00%
Total Cost 42,629 34,926 27,879 31,785 36,303 33,909 33,661 17.00%
  QoQ % 22.06% 25.28% -12.29% -12.45% 7.06% 0.74% -
  Horiz. % 126.64% 103.76% 82.82% 94.43% 107.85% 100.74% 100.00%
Net Worth 264,959 263,679 262,399 258,559 254,720 249,600 247,039 4.77%
  QoQ % 0.49% 0.49% 1.49% 1.51% 2.05% 1.04% -
  Horiz. % 107.25% 106.74% 106.22% 104.66% 103.11% 101.04% 100.00%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 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
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 264,959 263,679 262,399 258,559 254,720 249,600 247,039 4.77%
  QoQ % 0.49% 0.49% 1.49% 1.51% 2.05% 1.04% -
  Horiz. % 107.25% 106.74% 106.22% 104.66% 103.11% 101.04% 100.00%
NOSH 128,000 128,000 128,000 128,000 128,000 128,000 128,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 8.68 % 4.83 % 10.56 % 13.95 % 11.42 % 9.57 % 6.17 % 25.47%
  QoQ % 79.71% -54.26% -24.30% 22.15% 19.33% 55.11% -
  Horiz. % 140.68% 78.28% 171.15% 226.09% 185.09% 155.11% 100.00%
ROE 1.60 % 0.59 % 1.19 % 1.75 % 1.64 % 1.22 % 0.55 % 103.39%
  QoQ % 171.19% -50.42% -32.00% 6.71% 34.43% 121.82% -
  Horiz. % 290.91% 107.27% 216.36% 318.18% 298.18% 221.82% 100.00%
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 36.47 28.67 24.35 28.86 32.02 29.30 28.03 19.12%
  QoQ % 27.21% 17.74% -15.63% -9.87% 9.28% 4.53% -
  Horiz. % 130.11% 102.28% 86.87% 102.96% 114.23% 104.53% 100.00%
EPS 3.32 1.21 2.44 3.53 3.27 2.38 1.06 113.62%
  QoQ % 174.38% -50.41% -30.88% 7.95% 37.39% 124.53% -
  Horiz. % 313.21% 114.15% 230.19% 333.02% 308.49% 224.53% 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 2.0700 2.0600 2.0500 2.0200 1.9900 1.9500 1.9300 4.77%
  QoQ % 0.49% 0.49% 1.49% 1.51% 2.05% 1.04% -
  Horiz. % 107.25% 106.74% 106.22% 104.66% 103.11% 101.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 128,000
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 36.47 28.67 24.35 28.86 32.02 29.30 28.03 19.12%
  QoQ % 27.21% 17.74% -15.63% -9.87% 9.28% 4.53% -
  Horiz. % 130.11% 102.28% 86.87% 102.96% 114.23% 104.53% 100.00%
EPS 3.32 1.21 2.44 3.53 3.27 2.38 1.06 113.62%
  QoQ % 174.38% -50.41% -30.88% 7.95% 37.39% 124.53% -
  Horiz. % 313.21% 114.15% 230.19% 333.02% 308.49% 224.53% 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 2.0700 2.0600 2.0500 2.0200 1.9900 1.9500 1.9300 4.77%
  QoQ % 0.49% 0.49% 1.49% 1.51% 2.05% 1.04% -
  Horiz. % 107.25% 106.74% 106.22% 104.66% 103.11% 101.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.6950 0.8750 0.5200 0.5300 0.5500 0.5200 0.5200 -
P/RPS 1.91 3.05 2.14 1.84 1.72 1.77 1.86 1.78%
  QoQ % -37.38% 42.52% 16.30% 6.98% -2.82% -4.84% -
  Horiz. % 102.69% 163.98% 115.05% 98.92% 92.47% 95.16% 100.00%
P/EPS 20.96 72.40 21.27 15.03 16.82 21.87 48.94 -43.09%
  QoQ % -71.05% 240.39% 41.52% -10.64% -23.09% -55.31% -
  Horiz. % 42.83% 147.94% 43.46% 30.71% 34.37% 44.69% 100.00%
EY 4.77 1.38 4.70 6.65 5.95 4.57 2.04 75.90%
  QoQ % 245.65% -70.64% -29.32% 11.76% 30.20% 124.02% -
  Horiz. % 233.82% 67.65% 230.39% 325.98% 291.67% 224.02% 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 0.34 0.42 0.25 0.26 0.28 0.27 0.27 16.56%
  QoQ % -19.05% 68.00% -3.85% -7.14% 3.70% 0.00% -
  Horiz. % 125.93% 155.56% 92.59% 96.30% 103.70% 100.00% 100.00%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 24/10/13 25/07/13 30/04/13 23/01/13 18/10/12 26/07/12 30/04/12 -
Price 0.7650 0.8000 0.6300 0.5650 0.5300 0.5000 0.5100 -
P/RPS 2.10 2.79 2.59 1.96 1.66 1.71 1.82 9.98%
  QoQ % -24.73% 7.72% 32.14% 18.07% -2.92% -6.04% -
  Horiz. % 115.38% 153.30% 142.31% 107.69% 91.21% 93.96% 100.00%
P/EPS 23.07 66.19 25.77 16.02 16.21 21.03 48.00 -38.56%
  QoQ % -65.15% 156.85% 60.86% -1.17% -22.92% -56.19% -
  Horiz. % 48.06% 137.90% 53.69% 33.38% 33.77% 43.81% 100.00%
EY 4.33 1.51 3.88 6.24 6.17 4.75 2.08 62.82%
  QoQ % 186.75% -61.08% -37.82% 1.13% 29.89% 128.37% -
  Horiz. % 208.17% 72.60% 186.54% 300.00% 296.63% 228.37% 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 0.37 0.39 0.31 0.28 0.27 0.26 0.26 26.44%
  QoQ % -5.13% 25.81% 10.71% 3.70% 3.85% 0.00% -
  Horiz. % 142.31% 150.00% 119.23% 107.69% 103.85% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 2.000.00 
 UCREST 0.1450.00 
 EITA 1.530.00 
 PUC 0.050.00 
 WILLOW 0.5750.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
5. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers