Highlights

[EUPE] YoY Annual (Unaudited) Result on 2013-02-28 [#4]

Stock [EUPE]: EUPE CORP BHD
Announcement Date 30-Apr-2013
Admission Sponsor -
Sponsor -
Financial Year 28-Feb-2013
Quarter 28-Feb-2013  [#4]
Profit Trend YoY -     91.37%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 129,330 167,685 186,119 146,591 143,052 124,166 108,685 2.94%
  YoY % -22.87% -9.90% 26.96% 2.47% 15.21% 14.24% -
  Horiz. % 119.00% 154.29% 171.25% 134.88% 131.62% 114.24% 100.00%
PBT 4,809 18,352 20,458 25,055 13,700 10,753 7,046 -6.16%
  YoY % -73.80% -10.29% -18.35% 82.88% 27.41% 52.61% -
  Horiz. % 68.25% 260.46% 290.35% 355.59% 194.44% 152.61% 100.00%
Tax -1,624 -5,007 -6,362 -8,340 -4,500 -4,008 -1,920 -2.75%
  YoY % 67.57% 21.30% 23.72% -85.33% -12.28% -108.75% -
  Horiz. % 84.58% 260.78% 331.35% 434.38% 234.38% 208.75% 100.00%
NP 3,185 13,345 14,096 16,715 9,200 6,745 5,126 -7.62%
  YoY % -76.13% -5.33% -15.67% 81.68% 36.40% 31.58% -
  Horiz. % 62.13% 260.34% 274.99% 326.08% 179.48% 131.58% 100.00%
NP to SH 3,338 13,463 13,629 14,871 7,771 4,980 3,591 -1.21%
  YoY % -75.21% -1.22% -8.35% 91.37% 56.04% 38.68% -
  Horiz. % 92.95% 374.91% 379.53% 414.12% 216.40% 138.68% 100.00%
Tax Rate 33.77 % 27.28 % 31.10 % 33.29 % 32.85 % 37.27 % 27.25 % 3.64%
  YoY % 23.79% -12.28% -6.58% 1.34% -11.86% 36.77% -
  Horiz. % 123.93% 100.11% 114.13% 122.17% 120.55% 136.77% 100.00%
Total Cost 126,145 154,340 172,023 129,876 133,852 117,421 103,559 3.34%
  YoY % -18.27% -10.28% 32.45% -2.97% 13.99% 13.39% -
  Horiz. % 121.81% 149.04% 166.11% 125.41% 129.25% 113.39% 100.00%
Net Worth 288,000 284,160 272,640 262,399 247,039 240,704 235,140 3.43%
  YoY % 1.35% 4.23% 3.90% 6.22% 2.63% 2.37% -
  Horiz. % 122.48% 120.85% 115.95% 111.59% 105.06% 102.37% 100.00%
Dividend
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div - 2,560 2,560 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% - - - -
Div Payout % - % 19.02 % 18.78 % - % - % - % - % -
  YoY % 0.00% 1.28% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 101.28% 100.00% - - - -
Equity
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 288,000 284,160 272,640 262,399 247,039 240,704 235,140 3.43%
  YoY % 1.35% 4.23% 3.90% 6.22% 2.63% 2.37% -
  Horiz. % 122.48% 120.85% 115.95% 111.59% 105.06% 102.37% 100.00%
NOSH 128,000 128,000 128,000 128,000 128,000 128,034 127,793 0.03%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.03% 0.19% -
  Horiz. % 100.16% 100.16% 100.16% 100.16% 100.16% 100.19% 100.00%
Ratio Analysis
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin 2.46 % 7.96 % 7.57 % 11.40 % 6.43 % 5.43 % 4.72 % -10.28%
  YoY % -69.10% 5.15% -33.60% 77.29% 18.42% 15.04% -
  Horiz. % 52.12% 168.64% 160.38% 241.53% 136.23% 115.04% 100.00%
ROE 1.16 % 4.74 % 5.00 % 5.67 % 3.15 % 2.07 % 1.53 % -4.51%
  YoY % -75.53% -5.20% -11.82% 80.00% 52.17% 35.29% -
  Horiz. % 75.82% 309.80% 326.80% 370.59% 205.88% 135.29% 100.00%
Per Share
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 101.04 131.00 145.41 114.52 111.76 96.98 85.05 2.91%
  YoY % -22.87% -9.91% 26.97% 2.47% 15.24% 14.03% -
  Horiz. % 118.80% 154.03% 170.97% 134.65% 131.41% 114.03% 100.00%
EPS 2.61 10.52 10.65 11.62 6.07 3.89 2.81 -1.22%
  YoY % -75.19% -1.22% -8.35% 91.43% 56.04% 38.43% -
  Horiz. % 92.88% 374.38% 379.00% 413.52% 216.01% 138.43% 100.00%
DPS 0.00 2.00 2.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% - - - -
NAPS 2.2500 2.2200 2.1300 2.0500 1.9300 1.8800 1.8400 3.41%
  YoY % 1.35% 4.23% 3.90% 6.22% 2.66% 2.17% -
  Horiz. % 122.28% 120.65% 115.76% 111.41% 104.89% 102.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 128,000
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 101.04 131.00 145.41 114.52 111.76 97.00 84.91 2.94%
  YoY % -22.87% -9.91% 26.97% 2.47% 15.22% 14.24% -
  Horiz. % 119.00% 154.28% 171.25% 134.87% 131.62% 114.24% 100.00%
EPS 2.61 10.52 10.65 11.62 6.07 3.89 2.81 -1.22%
  YoY % -75.19% -1.22% -8.35% 91.43% 56.04% 38.43% -
  Horiz. % 92.88% 374.38% 379.00% 413.52% 216.01% 138.43% 100.00%
DPS 0.00 2.00 2.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% - - - -
NAPS 2.2500 2.2200 2.1300 2.0500 1.9300 1.8805 1.8370 3.43%
  YoY % 1.35% 4.23% 3.90% 6.22% 2.63% 2.37% -
  Horiz. % 122.48% 120.85% 115.95% 111.59% 105.06% 102.37% 100.00%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.7750 0.7850 0.7800 0.5200 0.5200 0.5000 0.5100 -
P/RPS 0.77 0.60 0.54 0.45 0.47 0.52 0.60 4.24%
  YoY % 28.33% 11.11% 20.00% -4.26% -9.62% -13.33% -
  Horiz. % 128.33% 100.00% 90.00% 75.00% 78.33% 86.67% 100.00%
P/EPS 29.72 7.46 7.33 4.48 8.57 12.85 18.15 8.56%
  YoY % 298.39% 1.77% 63.62% -47.72% -33.31% -29.20% -
  Horiz. % 163.75% 41.10% 40.39% 24.68% 47.22% 70.80% 100.00%
EY 3.36 13.40 13.65 22.34 11.68 7.78 5.51 -7.91%
  YoY % -74.93% -1.83% -38.90% 91.27% 50.13% 41.20% -
  Horiz. % 60.98% 243.19% 247.73% 405.44% 211.98% 141.20% 100.00%
DY 0.00 2.55 2.56 0.00 0.00 0.00 0.00 -
  YoY % 0.00% -0.39% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.61% 100.00% - - - -
P/NAPS 0.34 0.35 0.37 0.25 0.27 0.27 0.28 3.29%
  YoY % -2.86% -5.41% 48.00% -7.41% 0.00% -3.57% -
  Horiz. % 121.43% 125.00% 132.14% 89.29% 96.43% 96.43% 100.00%
Price Multiplier on Announcement Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 21/04/16 23/04/15 25/04/14 30/04/13 30/04/12 25/04/11 29/04/10 -
Price 0.8000 0.8700 1.0500 0.6300 0.5100 0.5300 0.5100 -
P/RPS 0.79 0.66 0.72 0.55 0.46 0.55 0.60 4.69%
  YoY % 19.70% -8.33% 30.91% 19.57% -16.36% -8.33% -
  Horiz. % 131.67% 110.00% 120.00% 91.67% 76.67% 91.67% 100.00%
P/EPS 30.68 8.27 9.86 5.42 8.40 13.63 18.15 9.13%
  YoY % 270.98% -16.13% 81.92% -35.48% -38.37% -24.90% -
  Horiz. % 169.04% 45.56% 54.33% 29.86% 46.28% 75.10% 100.00%
EY 3.26 12.09 10.14 18.44 11.90 7.34 5.51 -8.37%
  YoY % -73.04% 19.23% -45.01% 54.96% 62.13% 33.21% -
  Horiz. % 59.17% 219.42% 184.03% 334.66% 215.97% 133.21% 100.00%
DY 0.00 2.30 1.90 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 21.05% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 121.05% 100.00% - - - -
P/NAPS 0.36 0.39 0.49 0.31 0.26 0.28 0.28 4.27%
  YoY % -7.69% -20.41% 58.06% 19.23% -7.14% 0.00% -
  Horiz. % 128.57% 139.29% 175.00% 110.71% 92.86% 100.00% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

358  521  487  529 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.020.00 
 CAREPLS 1.11+0.14 
 EDUSPEC 0.03+0.005 
 KGROUP 0.075-0.01 
 COMFORT 3.45+0.37 
 SANICHI 0.095+0.005 
 GDEX 0.375-0.07 
 XOX 0.0650.00 
 HLT-WA 0.335+0.04 
 ARMADA 0.215-0.015 

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