Highlights

[EUPE] YoY Annualized Quarter Result on 2018-02-28 [#4]

Stock [EUPE]: EUPE CORP BHD
Announcement Date 26-Apr-2018
Admission Sponsor -
Sponsor -
Financial Year 28-Feb-2018
Quarter 28-Feb-2018  [#4]
Profit Trend QoQ -     -4.27%    YoY -     229.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Revenue 298,320 359,939 314,083 167,210 129,330 167,685 186,119 8.17%
  YoY % -17.12% 14.60% 87.84% 29.29% -22.87% -9.90% -
  Horiz. % 160.28% 193.39% 168.75% 89.84% 69.49% 90.10% 100.00%
PBT 71,187 85,230 29,764 588 4,809 18,352 20,458 23.08%
  YoY % -16.48% 186.35% 4,961.90% -87.77% -73.80% -10.29% -
  Horiz. % 347.97% 416.61% 145.49% 2.87% 23.51% 89.71% 100.00%
Tax -17,900 -23,729 -5,404 -4,723 -1,624 -5,007 -6,362 18.80%
  YoY % 24.56% -339.10% -14.42% -190.83% 67.57% 21.30% -
  Horiz. % 281.36% 372.98% 84.94% 74.24% 25.53% 78.70% 100.00%
NP 53,287 61,501 24,360 -4,135 3,185 13,345 14,096 24.79%
  YoY % -13.36% 152.47% 689.12% -229.83% -76.13% -5.33% -
  Horiz. % 378.03% 436.30% 172.81% -29.33% 22.60% 94.67% 100.00%
NP to SH 33,861 30,300 9,590 -7,389 3,338 13,463 13,629 16.36%
  YoY % 11.75% 215.95% 229.79% -321.36% -75.21% -1.22% -
  Horiz. % 248.45% 222.32% 70.36% -54.22% 24.49% 98.78% 100.00%
Tax Rate 25.15 % 27.84 % 18.16 % 803.23 % 33.77 % 27.28 % 31.10 % -3.47%
  YoY % -9.66% 53.30% -97.74% 2,278.53% 23.79% -12.28% -
  Horiz. % 80.87% 89.52% 58.39% 2,582.73% 108.59% 87.72% 100.00%
Total Cost 245,033 298,438 289,723 171,345 126,145 154,340 172,023 6.07%
  YoY % -17.89% 3.01% 69.09% 35.83% -18.27% -10.28% -
  Horiz. % 142.44% 173.49% 168.42% 99.61% 73.33% 89.72% 100.00%
Net Worth 352,000 320,000 290,559 281,600 288,000 284,160 272,640 4.35%
  YoY % 10.00% 10.13% 3.18% -2.22% 1.35% 4.23% -
  Horiz. % 129.11% 117.37% 106.57% 103.29% 105.63% 104.23% 100.00%
Dividend
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Div 1,920 - - - - 2,560 2,560 -4.68%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
Div Payout % 5.67 % - % - % - % - % 19.02 % 18.78 % -18.08%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 1.28% -
  Horiz. % 30.19% 0.00% 0.00% 0.00% 0.00% 101.28% 100.00%
Equity
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Net Worth 352,000 320,000 290,559 281,600 288,000 284,160 272,640 4.35%
  YoY % 10.00% 10.13% 3.18% -2.22% 1.35% 4.23% -
  Horiz. % 129.11% 117.37% 106.57% 103.29% 105.63% 104.23% 100.00%
NOSH 128,000 128,000 128,000 128,000 128,000 128,000 128,000 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
NP Margin 17.86 % 17.09 % 7.76 % -2.47 % 2.46 % 7.96 % 7.57 % 15.37%
  YoY % 4.51% 120.23% 414.17% -200.41% -69.10% 5.15% -
  Horiz. % 235.93% 225.76% 102.51% -32.63% 32.50% 105.15% 100.00%
ROE 9.62 % 9.47 % 3.30 % -2.62 % 1.16 % 4.74 % 5.00 % 11.51%
  YoY % 1.58% 186.97% 225.95% -325.86% -75.53% -5.20% -
  Horiz. % 192.40% 189.40% 66.00% -52.40% 23.20% 94.80% 100.00%
Per Share
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
RPS 233.06 281.20 245.38 130.63 101.04 131.00 145.41 8.17%
  YoY % -17.12% 14.60% 87.84% 29.29% -22.87% -9.91% -
  Horiz. % 160.28% 193.38% 168.75% 89.84% 69.49% 90.09% 100.00%
EPS 26.45 23.67 7.49 -5.77 2.61 10.52 10.65 16.36%
  YoY % 11.74% 216.02% 229.81% -321.07% -75.19% -1.22% -
  Horiz. % 248.36% 222.25% 70.33% -54.18% 24.51% 98.78% 100.00%
DPS 1.50 0.00 0.00 0.00 0.00 2.00 2.00 -4.68%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 2.7500 2.5000 2.2700 2.2000 2.2500 2.2200 2.1300 4.35%
  YoY % 10.00% 10.13% 3.18% -2.22% 1.35% 4.23% -
  Horiz. % 129.11% 117.37% 106.57% 103.29% 105.63% 104.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 128,000
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
RPS 233.06 281.20 245.38 130.63 101.04 131.00 145.41 8.17%
  YoY % -17.12% 14.60% 87.84% 29.29% -22.87% -9.91% -
  Horiz. % 160.28% 193.38% 168.75% 89.84% 69.49% 90.09% 100.00%
EPS 26.45 23.67 7.49 -5.77 2.61 10.52 10.65 16.36%
  YoY % 11.74% 216.02% 229.81% -321.07% -75.19% -1.22% -
  Horiz. % 248.36% 222.25% 70.33% -54.18% 24.51% 98.78% 100.00%
DPS 1.50 0.00 0.00 0.00 0.00 2.00 2.00 -4.68%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 2.7500 2.5000 2.2700 2.2000 2.2500 2.2200 2.1300 4.35%
  YoY % 10.00% 10.13% 3.18% -2.22% 1.35% 4.23% -
  Horiz. % 129.11% 117.37% 106.57% 103.29% 105.63% 104.23% 100.00%
Price Multiplier on Financial Quarter End Date
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Date 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 -
Price 0.5800 0.6050 0.9250 0.8000 0.7750 0.7850 0.7800 -
P/RPS 0.25 0.22 0.38 0.61 0.77 0.60 0.54 -12.04%
  YoY % 13.64% -42.11% -37.70% -20.78% 28.33% 11.11% -
  Horiz. % 46.30% 40.74% 70.37% 112.96% 142.59% 111.11% 100.00%
P/EPS 2.19 2.56 12.35 -13.86 29.72 7.46 7.33 -18.22%
  YoY % -14.45% -79.27% 189.11% -146.64% 298.39% 1.77% -
  Horiz. % 29.88% 34.92% 168.49% -189.09% 405.46% 101.77% 100.00%
EY 45.61 39.13 8.10 -7.22 3.36 13.40 13.65 22.25%
  YoY % 16.56% 383.09% 212.19% -314.88% -74.93% -1.83% -
  Horiz. % 334.14% 286.67% 59.34% -52.89% 24.62% 98.17% 100.00%
DY 2.59 0.00 0.00 0.00 0.00 2.55 2.56 0.19%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.39% -
  Horiz. % 101.17% 0.00% 0.00% 0.00% 0.00% 99.61% 100.00%
P/NAPS 0.21 0.24 0.41 0.36 0.34 0.35 0.37 -9.00%
  YoY % -12.50% -41.46% 13.89% 5.88% -2.86% -5.41% -
  Horiz. % 56.76% 64.86% 110.81% 97.30% 91.89% 94.59% 100.00%
Price Multiplier on Announcement Date
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Date 14/05/20 25/04/19 26/04/18 27/04/17 21/04/16 23/04/15 25/04/14 -
Price 0.5450 0.7100 0.9350 1.0300 0.8000 0.8700 1.0500 -
P/RPS 0.23 0.25 0.38 0.79 0.79 0.66 0.72 -17.31%
  YoY % -8.00% -34.21% -51.90% 0.00% 19.70% -8.33% -
  Horiz. % 31.94% 34.72% 52.78% 109.72% 109.72% 91.67% 100.00%
P/EPS 2.06 3.00 12.48 -17.84 30.68 8.27 9.86 -22.95%
  YoY % -31.33% -75.96% 169.96% -158.15% 270.98% -16.13% -
  Horiz. % 20.89% 30.43% 126.57% -180.93% 311.16% 83.87% 100.00%
EY 48.54 33.34 8.01 -5.60 3.26 12.09 10.14 29.79%
  YoY % 45.59% 316.23% 243.04% -271.78% -73.04% 19.23% -
  Horiz. % 478.70% 328.80% 78.99% -55.23% 32.15% 119.23% 100.00%
DY 2.75 0.00 0.00 0.00 0.00 2.30 1.90 6.35%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 21.05% -
  Horiz. % 144.74% 0.00% 0.00% 0.00% 0.00% 121.05% 100.00%
P/NAPS 0.20 0.28 0.41 0.47 0.36 0.39 0.49 -13.86%
  YoY % -28.57% -31.71% -12.77% 30.56% -7.69% -20.41% -
  Horiz. % 40.82% 57.14% 83.67% 95.92% 73.47% 79.59% 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
 
 

360  744  441  434 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.075+0.025 
 TRIVE 0.02+0.01 
 EDUSPEC 0.025+0.01 
 NETX 0.0150.00 
 PHB 0.04+0.005 
 XOX 0.29+0.02 
 XDL 0.085+0.015 
 ORION 0.135+0.045 
 NICE 0.40+0.17 
 PHB-WB 0.0250.00 

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