Highlights

[EUPE] QoQ TTM 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 -     13.60%    YoY -     60.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 146,264 143,052 147,299 146,211 131,254 124,166 119,543 14.38%
  QoQ % 2.25% -2.88% 0.74% 11.40% 5.71% 3.87% -
  Horiz. % 122.35% 119.67% 123.22% 122.31% 109.80% 103.87% 100.00%
PBT 16,123 13,700 15,577 13,586 12,148 10,753 7,806 62.11%
  QoQ % 17.69% -12.05% 14.65% 11.84% 12.97% 37.75% -
  Horiz. % 206.55% 175.51% 199.55% 174.05% 155.62% 137.75% 100.00%
Tax -4,953 -4,500 -4,984 -4,885 -4,423 -4,008 -2,157 73.96%
  QoQ % -10.07% 9.71% -2.03% -10.45% -10.35% -85.81% -
  Horiz. % 229.62% 208.62% 231.06% 226.47% 205.05% 185.81% 100.00%
NP 11,170 9,200 10,593 8,701 7,725 6,745 5,649 57.47%
  QoQ % 21.41% -13.15% 21.74% 12.63% 14.53% 19.40% -
  Horiz. % 197.73% 162.86% 187.52% 154.03% 136.75% 119.40% 100.00%
NP to SH 8,067 6,067 7,812 6,414 5,646 4,980 4,028 58.82%
  QoQ % 32.97% -22.34% 21.80% 13.60% 13.37% 23.63% -
  Horiz. % 200.27% 150.62% 193.94% 159.24% 140.17% 123.63% 100.00%
Tax Rate 30.72 % 32.85 % 32.00 % 35.96 % 36.41 % 37.27 % 27.63 % 7.32%
  QoQ % -6.48% 2.66% -11.01% -1.24% -2.31% 34.89% -
  Horiz. % 111.18% 118.89% 115.82% 130.15% 131.78% 134.89% 100.00%
Total Cost 135,094 133,852 136,706 137,510 123,529 117,421 113,894 12.04%
  QoQ % 0.93% -2.09% -0.58% 11.32% 5.20% 3.10% -
  Horiz. % 118.61% 117.52% 120.03% 120.74% 108.46% 103.10% 100.00%
Net Worth 249,600 247,039 244,519 242,957 243,366 127,756 237,156 3.46%
  QoQ % 1.04% 1.03% 0.64% -0.17% 90.49% -46.13% -
  Horiz. % 105.25% 104.17% 103.10% 102.45% 102.62% 53.87% 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 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
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Net Worth 249,600 247,039 244,519 242,957 243,366 127,756 237,156 3.46%
  QoQ % 1.04% 1.03% 0.64% -0.17% 90.49% -46.13% -
  Horiz. % 105.25% 104.17% 103.10% 102.45% 102.62% 53.87% 100.00%
NOSH 128,000 128,000 128,020 127,872 128,765 127,756 128,192 -0.10%
  QoQ % 0.00% -0.02% 0.12% -0.69% 0.79% -0.34% -
  Horiz. % 99.85% 99.85% 99.87% 99.75% 100.45% 99.66% 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 7.64 % 6.43 % 7.19 % 5.95 % 5.89 % 5.43 % 4.73 % 37.62%
  QoQ % 18.82% -10.57% 20.84% 1.02% 8.47% 14.80% -
  Horiz. % 161.52% 135.94% 152.01% 125.79% 124.52% 114.80% 100.00%
ROE 3.23 % 2.46 % 3.19 % 2.64 % 2.32 % 3.90 % 1.70 % 53.34%
  QoQ % 31.30% -22.88% 20.83% 13.79% -40.51% 129.41% -
  Horiz. % 190.00% 144.71% 187.65% 155.29% 136.47% 229.41% 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 114.27 111.76 115.06 114.34 101.93 97.19 93.25 14.50%
  QoQ % 2.25% -2.87% 0.63% 12.18% 4.88% 4.23% -
  Horiz. % 122.54% 119.85% 123.39% 122.62% 109.31% 104.23% 100.00%
EPS 6.30 4.74 6.10 5.02 4.38 3.90 3.14 59.01%
  QoQ % 32.91% -22.30% 21.51% 14.61% 12.31% 24.20% -
  Horiz. % 200.64% 150.96% 194.27% 159.87% 139.49% 124.20% 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 1.0000 1.8500 3.57%
  QoQ % 1.04% 1.05% 0.53% 0.53% 89.00% -45.95% -
  Horiz. % 105.41% 104.32% 103.24% 102.70% 102.16% 54.05% 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 114.27 111.76 115.08 114.23 102.54 97.00 93.39 14.38%
  QoQ % 2.25% -2.88% 0.74% 11.40% 5.71% 3.87% -
  Horiz. % 122.36% 119.67% 123.23% 122.32% 109.80% 103.87% 100.00%
EPS 6.30 4.74 6.10 5.01 4.41 3.89 3.15 58.67%
  QoQ % 32.91% -22.30% 21.76% 13.61% 13.37% 23.49% -
  Horiz. % 200.00% 150.48% 193.65% 159.05% 140.00% 123.49% 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 1.9103 1.8981 1.9013 0.9981 1.8528 3.46%
  QoQ % 1.04% 1.03% 0.64% -0.17% 90.49% -46.13% -
  Horiz. % 105.25% 104.17% 103.10% 102.44% 102.62% 53.87% 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 0.46 0.47 0.37 0.38 0.49 0.51 0.57 -13.31%
  QoQ % -2.13% 27.03% -2.63% -22.45% -3.92% -10.53% -
  Horiz. % 80.70% 82.46% 64.91% 66.67% 85.96% 89.47% 100.00%
P/EPS 8.25 10.97 7.05 8.77 11.40 12.83 16.87 -37.90%
  QoQ % -24.79% 55.60% -19.61% -23.07% -11.15% -23.95% -
  Horiz. % 48.90% 65.03% 41.79% 51.99% 67.58% 76.05% 100.00%
EY 12.12 9.12 14.19 11.40 8.77 7.80 5.93 60.98%
  QoQ % 32.89% -35.73% 24.47% 29.99% 12.44% 31.53% -
  Horiz. % 204.38% 153.79% 239.29% 192.24% 147.89% 131.53% 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 0.50 0.29 -4.65%
  QoQ % 0.00% 17.39% 0.00% -11.54% -48.00% 72.41% -
  Horiz. % 93.10% 93.10% 79.31% 79.31% 89.66% 172.41% 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 0.44 0.46 0.45 0.37 0.47 0.55 0.56 -14.84%
  QoQ % -4.35% 2.22% 21.62% -21.28% -14.55% -1.79% -
  Horiz. % 78.57% 82.14% 80.36% 66.07% 83.93% 98.21% 100.00%
P/EPS 7.93 10.76 8.52 8.37 10.95 13.60 16.55 -38.74%
  QoQ % -26.30% 26.29% 1.79% -23.56% -19.49% -17.82% -
  Horiz. % 47.92% 65.02% 51.48% 50.57% 66.16% 82.18% 100.00%
EY 12.60 9.29 11.73 11.94 9.13 7.35 6.04 63.19%
  QoQ % 35.63% -20.80% -1.76% 30.78% 24.22% 21.69% -
  Horiz. % 208.61% 153.81% 194.21% 197.68% 151.16% 121.69% 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 0.26 0.27 0.22 0.25 0.53 0.28 -4.82%
  QoQ % 0.00% -3.70% 22.73% -12.00% -52.83% 89.29% -
  Horiz. % 92.86% 92.86% 96.43% 78.57% 89.29% 189.29% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
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
 
 

508  404  597  777 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER-WB 0.01+0.005 
 KANGER 0.05-0.005 
 BRAHIMS 0.24-0.22 
 JADI 0.12-0.005 
 SERBADK 0.38-0.005 
 HIBISCS 0.945+0.03 
 HSI-CIG 0.12+0.02 
 CEKD 0.955+0.105 
 ARMADA 0.535+0.015 
 KNM 0.2250.00 
PARTNERS & BROKERS