Highlights

[EUPE] QoQ TTM Result on 2008-05-31 [#1]

Stock [EUPE]: EUPE CORP BHD
Announcement Date 28-Jul-2008
Admission Sponsor -
Sponsor -
Financial Year 28-Feb-2009
Quarter 31-May-2008  [#1]
Profit Trend QoQ -     -10.03%    YoY -     1.91%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 126,270 139,744 145,643 148,367 153,625 160,824 167,458 -17.17%
  QoQ % -9.64% -4.05% -1.84% -3.42% -4.48% -3.96% -
  Horiz. % 75.40% 83.45% 86.97% 88.60% 91.74% 96.04% 100.00%
PBT 6,882 9,953 14,597 17,179 19,057 19,052 17,060 -45.43%
  QoQ % -30.86% -31.81% -15.03% -9.85% 0.03% 11.68% -
  Horiz. % 40.34% 58.34% 85.56% 100.70% 111.71% 111.68% 100.00%
Tax -1,878 -2,970 -4,535 -5,217 -5,748 -5,004 -4,479 -44.01%
  QoQ % 36.77% 34.51% 13.07% 9.24% -14.87% -11.72% -
  Horiz. % 41.93% 66.31% 101.25% 116.48% 128.33% 111.72% 100.00%
NP 5,004 6,983 10,062 11,962 13,309 14,048 12,581 -45.95%
  QoQ % -28.34% -30.60% -15.88% -10.12% -5.26% 11.66% -
  Horiz. % 39.77% 55.50% 79.98% 95.08% 105.79% 111.66% 100.00%
NP to SH 4,891 7,072 10,151 12,058 13,402 14,051 12,585 -46.78%
  QoQ % -30.84% -30.33% -15.82% -10.03% -4.62% 11.65% -
  Horiz. % 38.86% 56.19% 80.66% 95.81% 106.49% 111.65% 100.00%
Tax Rate 27.29 % 29.84 % 31.07 % 30.37 % 30.16 % 26.26 % 26.25 % 2.63%
  QoQ % -8.55% -3.96% 2.30% 0.70% 14.85% 0.04% -
  Horiz. % 103.96% 113.68% 118.36% 115.70% 114.90% 100.04% 100.00%
Total Cost 121,266 132,761 135,581 136,405 140,316 146,776 154,877 -15.06%
  QoQ % -8.66% -2.08% -0.60% -2.79% -4.40% -5.23% -
  Horiz. % 78.30% 85.72% 87.54% 88.07% 90.60% 94.77% 100.00%
Net Worth 231,088 235,999 230,142 228,556 226,549 221,232 217,429 4.15%
  QoQ % -2.08% 2.54% 0.69% 0.89% 2.40% 1.75% -
  Horiz. % 106.28% 108.54% 105.85% 105.12% 104.19% 101.75% 100.00%
Dividend
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 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
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Net Worth 231,088 235,999 230,142 228,556 226,549 221,232 217,429 4.15%
  QoQ % -2.08% 2.54% 0.69% 0.89% 2.40% 1.75% -
  Horiz. % 106.28% 108.54% 105.85% 105.12% 104.19% 101.75% 100.00%
NOSH 127,672 131,111 127,857 128,402 127,993 127,880 127,899 -0.12%
  QoQ % -2.62% 2.54% -0.42% 0.32% 0.09% -0.02% -
  Horiz. % 99.82% 102.51% 99.97% 100.39% 100.07% 99.98% 100.00%
Ratio Analysis
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
NP Margin 3.96 % 5.00 % 6.91 % 8.06 % 8.66 % 8.74 % 7.51 % -34.76%
  QoQ % -20.80% -27.64% -14.27% -6.93% -0.92% 16.38% -
  Horiz. % 52.73% 66.58% 92.01% 107.32% 115.31% 116.38% 100.00%
ROE 2.12 % 3.00 % 4.41 % 5.28 % 5.92 % 6.35 % 5.79 % -48.85%
  QoQ % -29.33% -31.97% -16.48% -10.81% -6.77% 9.67% -
  Horiz. % 36.61% 51.81% 76.17% 91.19% 102.25% 109.67% 100.00%
Per Share
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 98.90 106.58 113.91 115.55 120.03 125.76 130.93 -17.07%
  QoQ % -7.21% -6.43% -1.42% -3.73% -4.56% -3.95% -
  Horiz. % 75.54% 81.40% 87.00% 88.25% 91.67% 96.05% 100.00%
EPS 3.83 5.39 7.94 9.39 10.47 10.99 9.84 -46.72%
  QoQ % -28.94% -32.12% -15.44% -10.32% -4.73% 11.69% -
  Horiz. % 38.92% 54.78% 80.69% 95.43% 106.40% 111.69% 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 1.8100 1.8000 1.8000 1.7800 1.7700 1.7300 1.7000 4.27%
  QoQ % 0.56% 0.00% 1.12% 0.56% 2.31% 1.76% -
  Horiz. % 106.47% 105.88% 105.88% 104.71% 104.12% 101.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 128,000
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 98.65 109.18 113.78 115.91 120.02 125.64 130.83 -17.17%
  QoQ % -9.64% -4.04% -1.84% -3.42% -4.47% -3.97% -
  Horiz. % 75.40% 83.45% 86.97% 88.60% 91.74% 96.03% 100.00%
EPS 3.82 5.53 7.93 9.42 10.47 10.98 9.83 -46.78%
  QoQ % -30.92% -30.26% -15.82% -10.03% -4.64% 11.70% -
  Horiz. % 38.86% 56.26% 80.67% 95.83% 106.51% 111.70% 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 1.8054 1.8437 1.7980 1.7856 1.7699 1.7284 1.6987 4.15%
  QoQ % -2.08% 2.54% 0.69% 0.89% 2.40% 1.75% -
  Horiz. % 106.28% 108.54% 105.85% 105.12% 104.19% 101.75% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 -
Price 0.3200 0.4200 0.5500 0.5800 0.6400 0.7100 1.0000 -
P/RPS 0.32 0.39 0.48 0.50 0.53 0.56 0.76 -43.85%
  QoQ % -17.95% -18.75% -4.00% -5.66% -5.36% -26.32% -
  Horiz. % 42.11% 51.32% 63.16% 65.79% 69.74% 73.68% 100.00%
P/EPS 8.35 7.79 6.93 6.18 6.11 6.46 10.16 -12.27%
  QoQ % 7.19% 12.41% 12.14% 1.15% -5.42% -36.42% -
  Horiz. % 82.19% 76.67% 68.21% 60.83% 60.14% 63.58% 100.00%
EY 11.97 12.84 14.44 16.19 16.36 15.48 9.84 13.97%
  QoQ % -6.78% -11.08% -10.81% -1.04% 5.68% 57.32% -
  Horiz. % 121.65% 130.49% 146.75% 164.53% 166.26% 157.32% 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 0.18 0.23 0.31 0.33 0.36 0.41 0.59 -54.71%
  QoQ % -21.74% -25.81% -6.06% -8.33% -12.20% -30.51% -
  Horiz. % 30.51% 38.98% 52.54% 55.93% 61.02% 69.49% 100.00%
Price Multiplier on Announcement Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 30/04/09 22/01/09 28/10/08 28/07/08 30/04/08 31/01/08 29/10/07 -
Price 0.4500 0.5000 0.4800 0.5700 0.5500 0.6900 0.9200 -
P/RPS 0.45 0.47 0.42 0.49 0.46 0.55 0.70 -25.53%
  QoQ % -4.26% 11.90% -14.29% 6.52% -16.36% -21.43% -
  Horiz. % 64.29% 67.14% 60.00% 70.00% 65.71% 78.57% 100.00%
P/EPS 11.75 9.27 6.05 6.07 5.25 6.28 9.35 16.47%
  QoQ % 26.75% 53.22% -0.33% 15.62% -16.40% -32.83% -
  Horiz. % 125.67% 99.14% 64.71% 64.92% 56.15% 67.17% 100.00%
EY 8.51 10.79 16.54 16.48 19.04 15.92 10.70 -14.17%
  QoQ % -21.13% -34.76% 0.36% -13.45% 19.60% 48.79% -
  Horiz. % 79.53% 100.84% 154.58% 154.02% 177.94% 148.79% 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 0.25 0.28 0.27 0.32 0.31 0.40 0.54 -40.18%
  QoQ % -10.71% 3.70% -15.62% 3.23% -22.50% -25.93% -
  Horiz. % 46.30% 51.85% 50.00% 59.26% 57.41% 74.07% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

247  293  576  1105 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085+0.005 
 FINTEC 0.11+0.02 
 MQTECH 0.095+0.005 
 DGB 0.050.00 
 PDZ 0.21+0.005 
 AIRASIA 0.73+0.025 
 EDUSPEC 0.025+0.005 
 LUSTER 0.135+0.01 
 IRIS 0.28-0.01 
 AT 0.100.00 

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
Partners & Brokers