Highlights

[EUPE] QoQ TTM Result on 2012-05-31 [#1]

Stock [EUPE]: EUPE CORP BHD
Announcement Date 26-Jul-2012
Admission Sponsor -
Sponsor -
Financial Year 28-Feb-2013
Quarter 31-May-2012  [#1]
Profit Trend QoQ -     32.97%    YoY -     42.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 146,638 151,292 146,274 146,264 143,052 147,299 146,211 0.19%
  QoQ % -3.08% 3.43% 0.01% 2.25% -2.88% 0.74% -
  Horiz. % 100.29% 103.48% 100.04% 100.04% 97.84% 100.74% 100.00%
PBT 25,004 22,654 19,828 16,123 13,700 15,577 13,586 50.24%
  QoQ % 10.37% 14.25% 22.98% 17.69% -12.05% 14.65% -
  Horiz. % 184.04% 166.75% 145.94% 118.67% 100.84% 114.65% 100.00%
Tax -8,313 -7,020 -6,032 -4,953 -4,500 -4,984 -4,885 42.58%
  QoQ % -18.42% -16.38% -21.78% -10.07% 9.71% -2.03% -
  Horiz. % 170.17% 143.71% 123.48% 101.39% 92.12% 102.03% 100.00%
NP 16,691 15,634 13,796 11,170 9,200 10,593 8,701 54.45%
  QoQ % 6.76% 13.32% 23.51% 21.41% -13.15% 21.74% -
  Horiz. % 191.83% 179.68% 158.56% 128.38% 105.73% 121.74% 100.00%
NP to SH 14,845 13,102 11,051 8,067 6,067 7,812 6,414 75.06%
  QoQ % 13.30% 18.56% 36.99% 32.97% -22.34% 21.80% -
  Horiz. % 231.45% 204.27% 172.29% 125.77% 94.59% 121.80% 100.00%
Tax Rate 33.25 % 30.99 % 30.42 % 30.72 % 32.85 % 32.00 % 35.96 % -5.09%
  QoQ % 7.29% 1.87% -0.98% -6.48% 2.66% -11.01% -
  Horiz. % 92.46% 86.18% 84.59% 85.43% 91.35% 88.99% 100.00%
Total Cost 129,947 135,658 132,478 135,094 133,852 136,706 137,510 -3.70%
  QoQ % -4.21% 2.40% -1.94% 0.93% -2.09% -0.58% -
  Horiz. % 94.50% 98.65% 96.34% 98.24% 97.34% 99.42% 100.00%
Net Worth 262,887 258,559 254,720 249,600 247,039 244,519 242,957 5.40%
  QoQ % 1.67% 1.51% 2.05% 1.04% 1.03% 0.64% -
  Horiz. % 108.20% 106.42% 104.84% 102.73% 101.68% 100.64% 100.00%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 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
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 262,887 258,559 254,720 249,600 247,039 244,519 242,957 5.40%
  QoQ % 1.67% 1.51% 2.05% 1.04% 1.03% 0.64% -
  Horiz. % 108.20% 106.42% 104.84% 102.73% 101.68% 100.64% 100.00%
NOSH 128,237 128,000 128,000 128,000 128,000 128,020 127,872 0.19%
  QoQ % 0.19% 0.00% 0.00% 0.00% -0.02% 0.12% -
  Horiz. % 100.29% 100.10% 100.10% 100.10% 100.10% 100.12% 100.00%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 11.38 % 10.33 % 9.43 % 7.64 % 6.43 % 7.19 % 5.95 % 54.14%
  QoQ % 10.16% 9.54% 23.43% 18.82% -10.57% 20.84% -
  Horiz. % 191.26% 173.61% 158.49% 128.40% 108.07% 120.84% 100.00%
ROE 5.65 % 5.07 % 4.34 % 3.23 % 2.46 % 3.19 % 2.64 % 66.15%
  QoQ % 11.44% 16.82% 34.37% 31.30% -22.88% 20.83% -
  Horiz. % 214.02% 192.05% 164.39% 122.35% 93.18% 120.83% 100.00%
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 114.35 118.20 114.28 114.27 111.76 115.06 114.34 0.01%
  QoQ % -3.26% 3.43% 0.01% 2.25% -2.87% 0.63% -
  Horiz. % 100.01% 103.38% 99.95% 99.94% 97.74% 100.63% 100.00%
EPS 11.58 10.24 8.63 6.30 4.74 6.10 5.02 74.67%
  QoQ % 13.09% 18.66% 36.98% 32.91% -22.30% 21.51% -
  Horiz. % 230.68% 203.98% 171.91% 125.50% 94.42% 121.51% 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 2.0500 2.0200 1.9900 1.9500 1.9300 1.9100 1.9000 5.20%
  QoQ % 1.49% 1.51% 2.05% 1.04% 1.05% 0.53% -
  Horiz. % 107.89% 106.32% 104.74% 102.63% 101.58% 100.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 128,000
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 114.56 118.20 114.28 114.27 111.76 115.08 114.23 0.19%
  QoQ % -3.08% 3.43% 0.01% 2.25% -2.88% 0.74% -
  Horiz. % 100.29% 103.48% 100.04% 100.04% 97.84% 100.74% 100.00%
EPS 11.60 10.24 8.63 6.30 4.74 6.10 5.01 75.11%
  QoQ % 13.28% 18.66% 36.98% 32.91% -22.30% 21.76% -
  Horiz. % 231.54% 204.39% 172.26% 125.75% 94.61% 121.76% 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 2.0538 2.0200 1.9900 1.9500 1.9300 1.9103 1.8981 5.40%
  QoQ % 1.67% 1.51% 2.05% 1.04% 1.03% 0.64% -
  Horiz. % 108.20% 106.42% 104.84% 102.73% 101.68% 100.64% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.5200 0.5300 0.5500 0.5200 0.5200 0.4300 0.4400 -
P/RPS 0.45 0.45 0.48 0.46 0.47 0.37 0.38 11.94%
  QoQ % 0.00% -6.25% 4.35% -2.13% 27.03% -2.63% -
  Horiz. % 118.42% 118.42% 126.32% 121.05% 123.68% 97.37% 100.00%
P/EPS 4.49 5.18 6.37 8.25 10.97 7.05 8.77 -36.03%
  QoQ % -13.32% -18.68% -22.79% -24.79% 55.60% -19.61% -
  Horiz. % 51.20% 59.06% 72.63% 94.07% 125.09% 80.39% 100.00%
EY 22.26 19.31 15.70 12.12 9.12 14.19 11.40 56.29%
  QoQ % 15.28% 22.99% 29.54% 32.89% -35.73% 24.47% -
  Horiz. % 195.26% 169.39% 137.72% 106.32% 80.00% 124.47% 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 0.26 0.28 0.27 0.27 0.23 0.23 5.72%
  QoQ % -3.85% -7.14% 3.70% 0.00% 17.39% 0.00% -
  Horiz. % 108.70% 113.04% 121.74% 117.39% 117.39% 100.00% 100.00%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 30/04/13 23/01/13 18/10/12 26/07/12 30/04/12 31/01/12 25/10/11 -
Price 0.6300 0.5650 0.5300 0.5000 0.5100 0.5200 0.4200 -
P/RPS 0.55 0.48 0.46 0.44 0.46 0.45 0.37 30.28%
  QoQ % 14.58% 4.35% 4.55% -4.35% 2.22% 21.62% -
  Horiz. % 148.65% 129.73% 124.32% 118.92% 124.32% 121.62% 100.00%
P/EPS 5.44 5.52 6.14 7.93 10.76 8.52 8.37 -24.99%
  QoQ % -1.45% -10.10% -22.57% -26.30% 26.29% 1.79% -
  Horiz. % 64.99% 65.95% 73.36% 94.74% 128.55% 101.79% 100.00%
EY 18.37 18.12 16.29 12.60 9.29 11.73 11.94 33.31%
  QoQ % 1.38% 11.23% 29.29% 35.63% -20.80% -1.76% -
  Horiz. % 153.85% 151.76% 136.43% 105.53% 77.81% 98.24% 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 0.31 0.28 0.27 0.26 0.26 0.27 0.22 25.71%
  QoQ % 10.71% 3.70% 3.85% 0.00% -3.70% 22.73% -
  Horiz. % 140.91% 127.27% 122.73% 118.18% 118.18% 122.73% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

466  507  457  438 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.445+0.125 
 HLT-WA 0.655+0.30 
 BCMALL 0.355+0.13 
 LKL 0.85+0.295 
 KNM 0.25+0.035 
 K1-WC 0.295+0.155 
 NEXGRAM 0.025+0.01 
 FINTEC 0.065+0.015 
 CAREPLS 1.82+0.42 
 ARMADA 0.23+0.02 

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