Highlights

[EUPE] QoQ TTM Result on 2015-08-31 [#2]

Stock [EUPE]: EUPE CORP BHD
Announcement Date 22-Oct-2015
Admission Sponsor -
Sponsor -
Financial Year 29-Feb-2016
Quarter 31-Aug-2015  [#2]
Profit Trend QoQ -     -18.37%    YoY -     -8.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Revenue 130,759 129,330 127,438 132,867 157,298 167,685 184,182 -20.40%
  QoQ % 1.10% 1.48% -4.09% -15.53% -6.19% -8.96% -
  Horiz. % 70.99% 70.22% 69.19% 72.14% 85.40% 91.04% 100.00%
PBT 5,278 4,809 8,867 15,390 18,390 18,352 18,587 -56.76%
  QoQ % 9.75% -45.77% -42.38% -16.31% 0.21% -1.26% -
  Horiz. % 28.40% 25.87% 47.71% 82.80% 98.94% 98.74% 100.00%
Tax -2,006 -1,624 -1,494 -4,602 -5,131 -5,007 -6,079 -52.21%
  QoQ % -23.52% -8.70% 67.54% 10.31% -2.48% 17.63% -
  Horiz. % 33.00% 26.71% 24.58% 75.70% 84.41% 82.37% 100.00%
NP 3,272 3,185 7,373 10,788 13,259 13,345 12,508 -59.06%
  QoQ % 2.73% -56.80% -31.66% -18.64% -0.64% 6.69% -
  Horiz. % 26.16% 25.46% 58.95% 86.25% 106.00% 106.69% 100.00%
NP to SH 2,826 3,338 7,639 11,026 13,507 13,463 12,305 -62.46%
  QoQ % -15.34% -56.30% -30.72% -18.37% 0.33% 9.41% -
  Horiz. % 22.97% 27.13% 62.08% 89.61% 109.77% 109.41% 100.00%
Tax Rate 38.01 % 33.77 % 16.85 % 29.90 % 27.90 % 27.28 % 32.71 % 10.52%
  QoQ % 12.56% 100.42% -43.65% 7.17% 2.27% -16.60% -
  Horiz. % 116.20% 103.24% 51.51% 91.41% 85.30% 83.40% 100.00%
Total Cost 127,487 126,145 120,065 122,079 144,039 154,340 171,674 -17.98%
  QoQ % 1.06% 5.06% -1.65% -15.25% -6.67% -10.10% -
  Horiz. % 74.26% 73.48% 69.94% 71.11% 83.90% 89.90% 100.00%
Net Worth 281,785 288,000 267,600 285,440 285,440 284,160 280,320 0.35%
  QoQ % -2.16% 7.62% -6.25% 0.00% 0.45% 1.37% -
  Horiz. % 100.52% 102.74% 95.46% 101.83% 101.83% 101.37% 100.00%
Dividend
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Div 0 0 2,560 5,120 5,120 5,120 2,560 -
  QoQ % 0.00% 0.00% -50.00% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 0.00% 100.00% 200.00% 200.00% 200.00% 100.00%
Div Payout % - % - % 33.51 % 46.44 % 37.91 % 38.03 % 20.80 % -
  QoQ % 0.00% 0.00% -27.84% 22.50% -0.32% 82.84% -
  Horiz. % 0.00% 0.00% 161.11% 223.27% 182.26% 182.84% 100.00%
Equity
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Net Worth 281,785 288,000 267,600 285,440 285,440 284,160 280,320 0.35%
  QoQ % -2.16% 7.62% -6.25% 0.00% 0.45% 1.37% -
  Horiz. % 100.52% 102.74% 95.46% 101.83% 101.83% 101.37% 100.00%
NOSH 125,238 128,000 120,000 128,000 128,000 128,000 128,000 -1.44%
  QoQ % -2.16% 6.67% -6.25% 0.00% 0.00% 0.00% -
  Horiz. % 97.84% 100.00% 93.75% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
NP Margin 2.50 % 2.46 % 5.79 % 8.12 % 8.43 % 7.96 % 6.79 % -48.60%
  QoQ % 1.63% -57.51% -28.69% -3.68% 5.90% 17.23% -
  Horiz. % 36.82% 36.23% 85.27% 119.59% 124.15% 117.23% 100.00%
ROE 1.00 % 1.16 % 2.85 % 3.86 % 4.73 % 4.74 % 4.39 % -62.67%
  QoQ % -13.79% -59.30% -26.17% -18.39% -0.21% 7.97% -
  Horiz. % 22.78% 26.42% 64.92% 87.93% 107.74% 107.97% 100.00%
Per Share
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 104.41 101.04 106.20 103.80 122.89 131.00 143.89 -19.23%
  QoQ % 3.34% -4.86% 2.31% -15.53% -6.19% -8.96% -
  Horiz. % 72.56% 70.22% 73.81% 72.14% 85.41% 91.04% 100.00%
EPS 2.26 2.61 6.37 8.61 10.55 10.52 9.61 -61.87%
  QoQ % -13.41% -59.03% -26.02% -18.39% 0.29% 9.47% -
  Horiz. % 23.52% 27.16% 66.29% 89.59% 109.78% 109.47% 100.00%
DPS 0.00 0.00 2.13 4.00 4.00 4.00 2.00 -
  QoQ % 0.00% 0.00% -46.75% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 0.00% 106.50% 200.00% 200.00% 200.00% 100.00%
NAPS 2.2500 2.2500 2.2300 2.2300 2.2300 2.2200 2.1900 1.82%
  QoQ % 0.00% 0.90% 0.00% 0.00% 0.45% 1.37% -
  Horiz. % 102.74% 102.74% 101.83% 101.83% 101.83% 101.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 128,000
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 102.16 101.04 99.56 103.80 122.89 131.00 143.89 -20.40%
  QoQ % 1.11% 1.49% -4.08% -15.53% -6.19% -8.96% -
  Horiz. % 71.00% 70.22% 69.19% 72.14% 85.41% 91.04% 100.00%
EPS 2.21 2.61 5.97 8.61 10.55 10.52 9.61 -62.43%
  QoQ % -15.33% -56.28% -30.66% -18.39% 0.29% 9.47% -
  Horiz. % 23.00% 27.16% 62.12% 89.59% 109.78% 109.47% 100.00%
DPS 0.00 0.00 2.00 4.00 4.00 4.00 2.00 -
  QoQ % 0.00% 0.00% -50.00% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 0.00% 100.00% 200.00% 200.00% 200.00% 100.00%
NAPS 2.2015 2.2500 2.0906 2.2300 2.2300 2.2200 2.1900 0.35%
  QoQ % -2.16% 7.62% -6.25% 0.00% 0.45% 1.37% -
  Horiz. % 100.53% 102.74% 95.46% 101.83% 101.83% 101.37% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 -
Price 0.7750 0.7750 0.8300 0.7600 0.8400 0.7850 0.8950 -
P/RPS 0.74 0.77 0.78 0.73 0.68 0.60 0.62 12.51%
  QoQ % -3.90% -1.28% 6.85% 7.35% 13.33% -3.23% -
  Horiz. % 119.35% 124.19% 125.81% 117.74% 109.68% 96.77% 100.00%
P/EPS 34.35 29.72 13.04 8.82 7.96 7.46 9.31 138.58%
  QoQ % 15.58% 127.91% 47.85% 10.80% 6.70% -19.87% -
  Horiz. % 368.96% 319.23% 140.06% 94.74% 85.50% 80.13% 100.00%
EY 2.91 3.36 7.67 11.33 12.56 13.40 10.74 -58.09%
  QoQ % -13.39% -56.19% -32.30% -9.79% -6.27% 24.77% -
  Horiz. % 27.09% 31.28% 71.42% 105.49% 116.95% 124.77% 100.00%
DY 0.00 0.00 2.57 5.26 4.76 5.10 2.23 -
  QoQ % 0.00% 0.00% -51.14% 10.50% -6.67% 128.70% -
  Horiz. % 0.00% 0.00% 115.25% 235.87% 213.45% 228.70% 100.00%
P/NAPS 0.34 0.34 0.37 0.34 0.38 0.35 0.41 -11.72%
  QoQ % 0.00% -8.11% 8.82% -10.53% 8.57% -14.63% -
  Horiz. % 82.93% 82.93% 90.24% 82.93% 92.68% 85.37% 100.00%
Price Multiplier on Announcement Date
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 28/07/16 21/04/16 21/01/16 22/10/15 27/07/15 23/04/15 23/01/15 -
Price 0.7500 0.8000 0.8000 0.8500 0.8200 0.8700 0.7950 -
P/RPS 0.72 0.79 0.75 0.82 0.67 0.66 0.55 19.65%
  QoQ % -8.86% 5.33% -8.54% 22.39% 1.52% 20.00% -
  Horiz. % 130.91% 143.64% 136.36% 149.09% 121.82% 120.00% 100.00%
P/EPS 33.24 30.68 12.57 9.87 7.77 8.27 8.27 152.58%
  QoQ % 8.34% 144.07% 27.36% 27.03% -6.05% 0.00% -
  Horiz. % 401.93% 370.98% 152.00% 119.35% 93.95% 100.00% 100.00%
EY 3.01 3.26 7.96 10.13 12.87 12.09 12.09 -60.39%
  QoQ % -7.67% -59.05% -21.42% -21.29% 6.45% 0.00% -
  Horiz. % 24.90% 26.96% 65.84% 83.79% 106.45% 100.00% 100.00%
DY 0.00 0.00 2.67 4.71 4.88 4.60 2.52 -
  QoQ % 0.00% 0.00% -43.31% -3.48% 6.09% 82.54% -
  Horiz. % 0.00% 0.00% 105.95% 186.90% 193.65% 182.54% 100.00%
P/NAPS 0.33 0.36 0.36 0.38 0.37 0.39 0.36 -5.63%
  QoQ % -8.33% 0.00% -5.26% 2.70% -5.13% 8.33% -
  Horiz. % 91.67% 100.00% 100.00% 105.56% 102.78% 108.33% 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
 
 

137  354  447  1272 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.44+0.01 
 ARMADA 0.17+0.005 
 SAPNRG 0.095+0.005 
 VELESTO 0.1650.00 
 ALAM 0.08+0.005 
 KNM 0.145+0.005 
 PERDANA 0.17-0.005 
 BORNOIL 0.025+0.005 
 SERBADK-WA 0.24-0.01 
 VC 0.055+0.005 

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