Highlights

[EUPE] QoQ TTM Result on 2011-11-30 [#3]

Stock [EUPE]: EUPE CORP BHD
Announcement Date 31-Jan-2012
Admission Sponsor -
Sponsor -
Financial Year 29-Feb-2012
Quarter 30-Nov-2011  [#3]
Profit Trend QoQ -     21.80%    YoY -     93.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 146,274 146,264 143,052 147,299 146,211 131,254 124,166 11.49%
  QoQ % 0.01% 2.25% -2.88% 0.74% 11.40% 5.71% -
  Horiz. % 117.81% 117.80% 115.21% 118.63% 117.75% 105.71% 100.00%
PBT 19,828 16,123 13,700 15,577 13,586 12,148 10,753 50.09%
  QoQ % 22.98% 17.69% -12.05% 14.65% 11.84% 12.97% -
  Horiz. % 184.40% 149.94% 127.41% 144.86% 126.35% 112.97% 100.00%
Tax -6,032 -4,953 -4,500 -4,984 -4,885 -4,423 -4,008 31.16%
  QoQ % -21.78% -10.07% 9.71% -2.03% -10.45% -10.35% -
  Horiz. % 150.50% 123.58% 112.28% 124.35% 121.88% 110.35% 100.00%
NP 13,796 11,170 9,200 10,593 8,701 7,725 6,745 60.78%
  QoQ % 23.51% 21.41% -13.15% 21.74% 12.63% 14.53% -
  Horiz. % 204.54% 165.60% 136.40% 157.05% 129.00% 114.53% 100.00%
NP to SH 11,051 8,067 6,067 7,812 6,414 5,646 4,980 69.72%
  QoQ % 36.99% 32.97% -22.34% 21.80% 13.60% 13.37% -
  Horiz. % 221.91% 161.99% 121.83% 156.87% 128.80% 113.37% 100.00%
Tax Rate 30.42 % 30.72 % 32.85 % 32.00 % 35.96 % 36.41 % 37.27 % -12.61%
  QoQ % -0.98% -6.48% 2.66% -11.01% -1.24% -2.31% -
  Horiz. % 81.62% 82.43% 88.14% 85.86% 96.49% 97.69% 100.00%
Total Cost 132,478 135,094 133,852 136,706 137,510 123,529 117,421 8.34%
  QoQ % -1.94% 0.93% -2.09% -0.58% 11.32% 5.20% -
  Horiz. % 112.82% 115.05% 113.99% 116.42% 117.11% 105.20% 100.00%
Net Worth 254,720 249,600 247,039 244,519 242,957 243,366 127,756 58.08%
  QoQ % 2.05% 1.04% 1.03% 0.64% -0.17% 90.49% -
  Horiz. % 199.38% 195.37% 193.37% 191.40% 190.17% 190.49% 100.00%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 254,720 249,600 247,039 244,519 242,957 243,366 127,756 58.08%
  QoQ % 2.05% 1.04% 1.03% 0.64% -0.17% 90.49% -
  Horiz. % 199.38% 195.37% 193.37% 191.40% 190.17% 190.49% 100.00%
NOSH 128,000 128,000 128,000 128,020 127,872 128,765 127,756 0.13%
  QoQ % 0.00% 0.00% -0.02% 0.12% -0.69% 0.79% -
  Horiz. % 100.19% 100.19% 100.19% 100.21% 100.09% 100.79% 100.00%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 9.43 % 7.64 % 6.43 % 7.19 % 5.95 % 5.89 % 5.43 % 44.24%
  QoQ % 23.43% 18.82% -10.57% 20.84% 1.02% 8.47% -
  Horiz. % 173.66% 140.70% 118.42% 132.41% 109.58% 108.47% 100.00%
ROE 4.34 % 3.23 % 2.46 % 3.19 % 2.64 % 2.32 % 3.90 % 7.35%
  QoQ % 34.37% 31.30% -22.88% 20.83% 13.79% -40.51% -
  Horiz. % 111.28% 82.82% 63.08% 81.79% 67.69% 59.49% 100.00%
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 114.28 114.27 111.76 115.06 114.34 101.93 97.19 11.35%
  QoQ % 0.01% 2.25% -2.87% 0.63% 12.18% 4.88% -
  Horiz. % 117.58% 117.57% 114.99% 118.39% 117.65% 104.88% 100.00%
EPS 8.63 6.30 4.74 6.10 5.02 4.38 3.90 69.40%
  QoQ % 36.98% 32.91% -22.30% 21.51% 14.61% 12.31% -
  Horiz. % 221.28% 161.54% 121.54% 156.41% 128.72% 112.31% 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 1.9900 1.9500 1.9300 1.9100 1.9000 1.8900 1.0000 57.88%
  QoQ % 2.05% 1.04% 1.05% 0.53% 0.53% 89.00% -
  Horiz. % 199.00% 195.00% 193.00% 191.00% 190.00% 189.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 128,000
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 114.28 114.27 111.76 115.08 114.23 102.54 97.00 11.49%
  QoQ % 0.01% 2.25% -2.88% 0.74% 11.40% 5.71% -
  Horiz. % 117.81% 117.80% 115.22% 118.64% 117.76% 105.71% 100.00%
EPS 8.63 6.30 4.74 6.10 5.01 4.41 3.89 69.69%
  QoQ % 36.98% 32.91% -22.30% 21.76% 13.61% 13.37% -
  Horiz. % 221.85% 161.95% 121.85% 156.81% 128.79% 113.37% 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 1.9900 1.9500 1.9300 1.9103 1.8981 1.9013 0.9981 58.08%
  QoQ % 2.05% 1.04% 1.03% 0.64% -0.17% 90.49% -
  Horiz. % 199.38% 195.37% 193.37% 191.39% 190.17% 190.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.5500 0.5200 0.5200 0.4300 0.4400 0.5000 0.5000 -
P/RPS 0.48 0.46 0.47 0.37 0.38 0.49 0.51 -3.94%
  QoQ % 4.35% -2.13% 27.03% -2.63% -22.45% -3.92% -
  Horiz. % 94.12% 90.20% 92.16% 72.55% 74.51% 96.08% 100.00%
P/EPS 6.37 8.25 10.97 7.05 8.77 11.40 12.83 -37.17%
  QoQ % -22.79% -24.79% 55.60% -19.61% -23.07% -11.15% -
  Horiz. % 49.65% 64.30% 85.50% 54.95% 68.36% 88.85% 100.00%
EY 15.70 12.12 9.12 14.19 11.40 8.77 7.80 59.08%
  QoQ % 29.54% 32.89% -35.73% 24.47% 29.99% 12.44% -
  Horiz. % 201.28% 155.38% 116.92% 181.92% 146.15% 112.44% 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 0.27 0.23 0.23 0.26 0.50 -31.94%
  QoQ % 3.70% 0.00% 17.39% 0.00% -11.54% -48.00% -
  Horiz. % 56.00% 54.00% 54.00% 46.00% 46.00% 52.00% 100.00%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 18/10/12 26/07/12 30/04/12 31/01/12 25/10/11 29/07/11 25/04/11 -
Price 0.5300 0.5000 0.5100 0.5200 0.4200 0.4800 0.5300 -
P/RPS 0.46 0.44 0.46 0.45 0.37 0.47 0.55 -11.18%
  QoQ % 4.55% -4.35% 2.22% 21.62% -21.28% -14.55% -
  Horiz. % 83.64% 80.00% 83.64% 81.82% 67.27% 85.45% 100.00%
P/EPS 6.14 7.93 10.76 8.52 8.37 10.95 13.60 -41.01%
  QoQ % -22.57% -26.30% 26.29% 1.79% -23.56% -19.49% -
  Horiz. % 45.15% 58.31% 79.12% 62.65% 61.54% 80.51% 100.00%
EY 16.29 12.60 9.29 11.73 11.94 9.13 7.35 69.58%
  QoQ % 29.29% 35.63% -20.80% -1.76% 30.78% 24.22% -
  Horiz. % 221.63% 171.43% 126.39% 159.59% 162.45% 124.22% 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 0.26 0.26 0.27 0.22 0.25 0.53 -36.08%
  QoQ % 3.85% 0.00% -3.70% 22.73% -12.00% -52.83% -
  Horiz. % 50.94% 49.06% 49.06% 50.94% 41.51% 47.17% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

2010 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.470.00 
 KOTRA 1.890.00 
 UCREST 0.0550.00 
 EITA 1.050.00 
 PUC 0.080.00 
 WILLOW 0.370.00 
 IRIS 0.070.00 
 HSI-C9L 0.030.00 
 HOOVER 0.3950.00 
 BTECH 0.2050.00 

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

TOP ARTICLES

1. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
2. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
3. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
4. PM's speech on Prihatin Economic Stimulus Package (NFCP FIBERISATION IS ON!!) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
6. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
Partners & Brokers