Highlights

[EUPE] YoY Annualized Quarter Result on 2011-11-30 [#3]

Stock [EUPE]: EUPE CORP BHD
Announcement Date 31-Jan-2012
Admission Sponsor -
Sponsor -
Financial Year 29-Feb-2012
Quarter 30-Nov-2011  [#3]
Profit Trend QoQ -     39.66%    YoY -     150.83%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Revenue 178,865 181,448 153,892 142,905 112,061 97,584 126,958 5.88%
  YoY % -1.42% 17.91% 7.69% 27.52% 14.84% -23.14% -
  Horiz. % 140.88% 142.92% 121.21% 112.56% 88.27% 76.86% 100.00%
PBT 16,677 19,172 25,733 13,794 7,362 6,349 6,829 16.04%
  YoY % -13.01% -25.50% 86.55% 87.36% 15.96% -7.03% -
  Horiz. % 244.20% 280.73% 376.81% 201.99% 107.81% 92.97% 100.00%
Tax -6,393 -6,770 -7,837 -4,477 -3,176 -2,860 -3,014 13.34%
  YoY % 5.57% 13.61% -75.04% -40.97% -11.05% 5.13% -
  Horiz. % 212.07% 224.59% 259.97% 148.52% 105.35% 94.87% 100.00%
NP 10,284 12,401 17,896 9,317 4,186 3,489 3,814 17.96%
  YoY % -17.07% -30.70% 92.07% 122.55% 19.98% -8.53% -
  Horiz. % 269.59% 325.10% 469.14% 244.25% 109.75% 91.47% 100.00%
NP to SH 10,280 12,045 15,656 6,270 2,500 1,917 3,814 17.96%
  YoY % -14.66% -23.06% 149.67% 150.83% 30.39% -49.74% -
  Horiz. % 269.49% 315.76% 410.42% 164.38% 65.54% 50.26% 100.00%
Tax Rate 38.34 % 35.32 % 30.46 % 32.46 % 43.14 % 45.04 % 44.14 % -2.32%
  YoY % 8.55% 15.96% -6.16% -24.76% -4.22% 2.04% -
  Horiz. % 86.86% 80.02% 69.01% 73.54% 97.73% 102.04% 100.00%
Total Cost 168,581 169,046 135,996 133,588 107,874 94,094 123,144 5.37%
  YoY % -0.28% 24.30% 1.80% 23.84% 14.64% -23.59% -
  Horiz. % 136.90% 137.28% 110.44% 108.48% 87.60% 76.41% 100.00%
Net Worth 280,320 266,239 258,559 244,760 237,585 233,674 229,901 3.36%
  YoY % 5.29% 2.97% 5.64% 3.02% 1.67% 1.64% -
  Horiz. % 121.93% 115.81% 112.47% 106.46% 103.34% 101.64% 100.00%
Dividend
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Div 3,413 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 33.20 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Net Worth 280,320 266,239 258,559 244,760 237,585 233,674 229,901 3.36%
  YoY % 5.29% 2.97% 5.64% 3.02% 1.67% 1.64% -
  Horiz. % 121.93% 115.81% 112.47% 106.46% 103.34% 101.64% 100.00%
NOSH 128,000 128,000 128,000 128,147 128,424 128,392 127,723 0.04%
  YoY % 0.00% 0.00% -0.11% -0.22% 0.02% 0.52% -
  Horiz. % 100.22% 100.22% 100.22% 100.33% 100.55% 100.52% 100.00%
Ratio Analysis
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
NP Margin 5.75 % 6.83 % 11.63 % 6.52 % 3.74 % 3.58 % 3.00 % 11.45%
  YoY % -15.81% -41.27% 78.37% 74.33% 4.47% 19.33% -
  Horiz. % 191.67% 227.67% 387.67% 217.33% 124.67% 119.33% 100.00%
ROE 3.67 % 4.52 % 6.06 % 2.56 % 1.05 % 0.82 % 1.66 % 14.13%
  YoY % -18.81% -25.41% 136.72% 143.81% 28.05% -50.60% -
  Horiz. % 221.08% 272.29% 365.06% 154.22% 63.25% 49.40% 100.00%
Per Share
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 139.74 141.76 120.23 111.52 87.26 76.00 99.40 5.84%
  YoY % -1.42% 17.91% 7.81% 27.80% 14.82% -23.54% -
  Horiz. % 140.58% 142.62% 120.96% 112.19% 87.79% 76.46% 100.00%
EPS 8.03 9.41 12.23 4.89 1.95 1.49 2.99 17.89%
  YoY % -14.67% -23.06% 150.10% 150.77% 30.87% -50.17% -
  Horiz. % 268.56% 314.72% 409.03% 163.55% 65.22% 49.83% 100.00%
DPS 2.67 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 2.1900 2.0800 2.0200 1.9100 1.8500 1.8200 1.8000 3.32%
  YoY % 5.29% 2.97% 5.76% 3.24% 1.65% 1.11% -
  Horiz. % 121.67% 115.56% 112.22% 106.11% 102.78% 101.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 128,000
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 139.74 141.76 120.23 111.64 87.55 76.24 99.19 5.88%
  YoY % -1.42% 17.91% 7.69% 27.52% 14.83% -23.14% -
  Horiz. % 140.88% 142.92% 121.21% 112.55% 88.26% 76.86% 100.00%
EPS 8.03 9.41 12.23 4.90 1.95 1.50 2.98 17.96%
  YoY % -14.67% -23.06% 149.59% 151.28% 30.00% -49.66% -
  Horiz. % 269.46% 315.77% 410.40% 164.43% 65.44% 50.34% 100.00%
DPS 2.67 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 2.1900 2.0800 2.0200 1.9122 1.8561 1.8256 1.7961 3.36%
  YoY % 5.29% 2.97% 5.64% 3.02% 1.67% 1.64% -
  Horiz. % 121.93% 115.81% 112.47% 106.46% 103.34% 101.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 -
Price 0.8950 0.7250 0.5300 0.4300 0.5300 0.5000 0.4200 -
P/RPS 0.64 0.51 0.44 0.39 0.61 0.66 0.42 7.27%
  YoY % 25.49% 15.91% 12.82% -36.07% -7.58% 57.14% -
  Horiz. % 152.38% 121.43% 104.76% 92.86% 145.24% 157.14% 100.00%
P/EPS 11.14 7.70 4.33 8.79 27.23 33.48 14.06 -3.80%
  YoY % 44.68% 77.83% -50.74% -67.72% -18.67% 138.12% -
  Horiz. % 79.23% 54.77% 30.80% 62.52% 193.67% 238.12% 100.00%
EY 8.97 12.98 23.08 11.38 3.67 2.99 7.11 3.95%
  YoY % -30.89% -43.76% 102.81% 210.08% 22.74% -57.95% -
  Horiz. % 126.16% 182.56% 324.61% 160.06% 51.62% 42.05% 100.00%
DY 2.98 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.41 0.35 0.26 0.23 0.29 0.27 0.23 10.11%
  YoY % 17.14% 34.62% 13.04% -20.69% 7.41% 17.39% -
  Horiz. % 178.26% 152.17% 113.04% 100.00% 126.09% 117.39% 100.00%
Price Multiplier on Announcement Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 23/01/15 23/01/14 23/01/13 31/01/12 31/01/11 20/01/10 22/01/09 -
Price 0.7950 0.7500 0.5650 0.5200 0.5200 0.4600 0.5000 -
P/RPS 0.57 0.53 0.47 0.47 0.60 0.61 0.50 2.21%
  YoY % 7.55% 12.77% 0.00% -21.67% -1.64% 22.00% -
  Horiz. % 114.00% 106.00% 94.00% 94.00% 120.00% 122.00% 100.00%
P/EPS 9.90 7.97 4.62 10.63 26.71 30.80 16.74 -8.38%
  YoY % 24.22% 72.51% -56.54% -60.20% -13.28% 83.99% -
  Horiz. % 59.14% 47.61% 27.60% 63.50% 159.56% 183.99% 100.00%
EY 10.10 12.55 21.65 9.41 3.74 3.25 5.97 9.15%
  YoY % -19.52% -42.03% 130.07% 151.60% 15.08% -45.56% -
  Horiz. % 169.18% 210.22% 362.65% 157.62% 62.65% 54.44% 100.00%
DY 3.35 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.36 0.36 0.28 0.27 0.28 0.25 0.28 4.28%
  YoY % 0.00% 28.57% 3.70% -3.57% 12.00% -10.71% -
  Horiz. % 128.57% 128.57% 100.00% 96.43% 100.00% 89.29% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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