Highlights

[EUPE] QoQ TTM Result on 2015-05-31 [#1]

Stock [EUPE]: EUPE CORP BHD
Announcement Date 27-Jul-2015
Admission Sponsor -
Sponsor -
Financial Year 29-Feb-2016
Quarter 31-May-2015  [#1]
Profit Trend QoQ -     0.33%    YoY -     5.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Revenue 129,330 127,438 132,867 157,298 167,685 184,182 196,009 -24.23%
  QoQ % 1.48% -4.09% -15.53% -6.19% -8.96% -6.03% -
  Horiz. % 65.98% 65.02% 67.79% 80.25% 85.55% 93.97% 100.00%
PBT 4,809 8,867 15,390 18,390 18,352 18,587 18,060 -58.64%
  QoQ % -45.77% -42.38% -16.31% 0.21% -1.26% 2.92% -
  Horiz. % 26.63% 49.10% 85.22% 101.83% 101.62% 102.92% 100.00%
Tax -1,624 -1,494 -4,602 -5,131 -5,007 -6,079 -5,469 -55.52%
  QoQ % -8.70% 67.54% 10.31% -2.48% 17.63% -11.15% -
  Horiz. % 29.69% 27.32% 84.15% 93.82% 91.55% 111.15% 100.00%
NP 3,185 7,373 10,788 13,259 13,345 12,508 12,591 -60.04%
  QoQ % -56.80% -31.66% -18.64% -0.64% 6.69% -0.66% -
  Horiz. % 25.30% 58.56% 85.68% 105.31% 105.99% 99.34% 100.00%
NP to SH 3,338 7,639 11,026 13,507 13,463 12,305 12,113 -57.69%
  QoQ % -56.30% -30.72% -18.37% 0.33% 9.41% 1.59% -
  Horiz. % 27.56% 63.06% 91.03% 111.51% 111.15% 101.59% 100.00%
Tax Rate 33.77 % 16.85 % 29.90 % 27.90 % 27.28 % 32.71 % 30.28 % 7.55%
  QoQ % 100.42% -43.65% 7.17% 2.27% -16.60% 8.03% -
  Horiz. % 111.53% 55.65% 98.75% 92.14% 90.09% 108.03% 100.00%
Total Cost 126,145 120,065 122,079 144,039 154,340 171,674 183,418 -22.10%
  QoQ % 5.06% -1.65% -15.25% -6.67% -10.10% -6.40% -
  Horiz. % 68.77% 65.46% 66.56% 78.53% 84.15% 93.60% 100.00%
Net Worth 288,000 267,600 285,440 285,440 284,160 280,320 277,760 2.45%
  QoQ % 7.62% -6.25% 0.00% 0.45% 1.37% 0.92% -
  Horiz. % 103.69% 96.34% 102.76% 102.76% 102.30% 100.92% 100.00%
Dividend
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Div 0 2,560 5,120 5,120 5,120 2,560 0 -
  QoQ % 0.00% -50.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 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% -27.84% 22.50% -0.32% 82.84% 0.00% -
  Horiz. % 0.00% 161.11% 223.27% 182.26% 182.84% 100.00% -
Equity
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Net Worth 288,000 267,600 285,440 285,440 284,160 280,320 277,760 2.45%
  QoQ % 7.62% -6.25% 0.00% 0.45% 1.37% 0.92% -
  Horiz. % 103.69% 96.34% 102.76% 102.76% 102.30% 100.92% 100.00%
NOSH 128,000 120,000 128,000 128,000 128,000 128,000 128,000 -
  QoQ % 6.67% -6.25% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 93.75% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
NP Margin 2.46 % 5.79 % 8.12 % 8.43 % 7.96 % 6.79 % 6.42 % -47.28%
  QoQ % -57.51% -28.69% -3.68% 5.90% 17.23% 5.76% -
  Horiz. % 38.32% 90.19% 126.48% 131.31% 123.99% 105.76% 100.00%
ROE 1.16 % 2.85 % 3.86 % 4.73 % 4.74 % 4.39 % 4.36 % -58.67%
  QoQ % -59.30% -26.17% -18.39% -0.21% 7.97% 0.69% -
  Horiz. % 26.61% 65.37% 88.53% 108.49% 108.72% 100.69% 100.00%
Per Share
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 101.04 106.20 103.80 122.89 131.00 143.89 153.13 -24.23%
  QoQ % -4.86% 2.31% -15.53% -6.19% -8.96% -6.03% -
  Horiz. % 65.98% 69.35% 67.79% 80.25% 85.55% 93.97% 100.00%
EPS 2.61 6.37 8.61 10.55 10.52 9.61 9.46 -57.65%
  QoQ % -59.03% -26.02% -18.39% 0.29% 9.47% 1.59% -
  Horiz. % 27.59% 67.34% 91.01% 111.52% 111.21% 101.59% 100.00%
DPS 0.00 2.13 4.00 4.00 4.00 2.00 0.00 -
  QoQ % 0.00% -46.75% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 0.00% 106.50% 200.00% 200.00% 200.00% 100.00% -
NAPS 2.2500 2.2300 2.2300 2.2300 2.2200 2.1900 2.1700 2.45%
  QoQ % 0.90% 0.00% 0.00% 0.45% 1.37% 0.92% -
  Horiz. % 103.69% 102.76% 102.76% 102.76% 102.30% 100.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 128,000
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 101.04 99.56 103.80 122.89 131.00 143.89 153.13 -24.23%
  QoQ % 1.49% -4.08% -15.53% -6.19% -8.96% -6.03% -
  Horiz. % 65.98% 65.02% 67.79% 80.25% 85.55% 93.97% 100.00%
EPS 2.61 5.97 8.61 10.55 10.52 9.61 9.46 -57.65%
  QoQ % -56.28% -30.66% -18.39% 0.29% 9.47% 1.59% -
  Horiz. % 27.59% 63.11% 91.01% 111.52% 111.21% 101.59% 100.00%
DPS 0.00 2.00 4.00 4.00 4.00 2.00 0.00 -
  QoQ % 0.00% -50.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 0.00% 100.00% 200.00% 200.00% 200.00% 100.00% -
NAPS 2.2500 2.0906 2.2300 2.2300 2.2200 2.1900 2.1700 2.45%
  QoQ % 7.62% -6.25% 0.00% 0.45% 1.37% 0.92% -
  Horiz. % 103.69% 96.34% 102.76% 102.76% 102.30% 100.92% 100.00%
Price Multiplier on Financial Quarter End Date
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 -
Price 0.7750 0.8300 0.7600 0.8400 0.7850 0.8950 0.9350 -
P/RPS 0.77 0.78 0.73 0.68 0.60 0.62 0.61 16.82%
  QoQ % -1.28% 6.85% 7.35% 13.33% -3.23% 1.64% -
  Horiz. % 126.23% 127.87% 119.67% 111.48% 98.36% 101.64% 100.00%
P/EPS 29.72 13.04 8.82 7.96 7.46 9.31 9.88 108.52%
  QoQ % 127.91% 47.85% 10.80% 6.70% -19.87% -5.77% -
  Horiz. % 300.81% 131.98% 89.27% 80.57% 75.51% 94.23% 100.00%
EY 3.36 7.67 11.33 12.56 13.40 10.74 10.12 -52.08%
  QoQ % -56.19% -32.30% -9.79% -6.27% 24.77% 6.13% -
  Horiz. % 33.20% 75.79% 111.96% 124.11% 132.41% 106.13% 100.00%
DY 0.00 2.57 5.26 4.76 5.10 2.23 0.00 -
  QoQ % 0.00% -51.14% 10.50% -6.67% 128.70% 0.00% -
  Horiz. % 0.00% 115.25% 235.87% 213.45% 228.70% 100.00% -
P/NAPS 0.34 0.37 0.34 0.38 0.35 0.41 0.43 -14.50%
  QoQ % -8.11% 8.82% -10.53% 8.57% -14.63% -4.65% -
  Horiz. % 79.07% 86.05% 79.07% 88.37% 81.40% 95.35% 100.00%
Price Multiplier on Announcement Date
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 21/04/16 21/01/16 22/10/15 27/07/15 23/04/15 23/01/15 23/10/14 -
Price 0.8000 0.8000 0.8500 0.8200 0.8700 0.7950 0.8700 -
P/RPS 0.79 0.75 0.82 0.67 0.66 0.55 0.57 24.33%
  QoQ % 5.33% -8.54% 22.39% 1.52% 20.00% -3.51% -
  Horiz. % 138.60% 131.58% 143.86% 117.54% 115.79% 96.49% 100.00%
P/EPS 30.68 12.57 9.87 7.77 8.27 8.27 9.19 123.54%
  QoQ % 144.07% 27.36% 27.03% -6.05% 0.00% -10.01% -
  Horiz. % 333.84% 136.78% 107.40% 84.55% 89.99% 89.99% 100.00%
EY 3.26 7.96 10.13 12.87 12.09 12.09 10.88 -55.26%
  QoQ % -59.05% -21.42% -21.29% 6.45% 0.00% 11.12% -
  Horiz. % 29.96% 73.16% 93.11% 118.29% 111.12% 111.12% 100.00%
DY 0.00 2.67 4.71 4.88 4.60 2.52 0.00 -
  QoQ % 0.00% -43.31% -3.48% 6.09% 82.54% 0.00% -
  Horiz. % 0.00% 105.95% 186.90% 193.65% 182.54% 100.00% -
P/NAPS 0.36 0.36 0.38 0.37 0.39 0.36 0.40 -6.79%
  QoQ % 0.00% -5.26% 2.70% -5.13% 8.33% -10.00% -
  Horiz. % 90.00% 90.00% 95.00% 92.50% 97.50% 90.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

533  406  509  444 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.025 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 K1 0.54+0.095 
 JAG 0.095+0.015 
 HLT 0.92+0.225 
 AIRASIA 0.86+0.035 
 CAREPLS 1.54+0.35 
 HLT-WA 0.61+0.17 
 BCMALL 0.305+0.045 

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