Highlights

[EUPE] YoY Annualized Quarter Result on 2015-11-30 [#3]

Stock [EUPE]: EUPE CORP BHD
Announcement Date 21-Jan-2016
Admission Sponsor -
Sponsor -
Financial Year 29-Feb-2016
Quarter 30-Nov-2015  [#3]
Profit Trend QoQ -     -31.59%    YoY -     -75.54%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Revenue 357,772 296,864 148,717 125,202 178,865 181,448 153,892 15.09%
  YoY % 20.52% 99.62% 18.78% -30.00% -1.42% 17.91% -
  Horiz. % 232.48% 192.90% 96.64% 81.36% 116.23% 117.91% 100.00%
PBT 74,017 30,720 6,752 4,030 16,677 19,172 25,733 19.24%
  YoY % 140.94% 354.98% 67.52% -75.83% -13.01% -25.50% -
  Horiz. % 287.63% 119.38% 26.24% 15.66% 64.81% 74.50% 100.00%
Tax -20,964 -7,254 -6,229 -1,709 -6,393 -6,770 -7,837 17.81%
  YoY % -188.97% -16.46% -264.43% 73.26% 5.57% 13.61% -
  Horiz. % 267.49% 92.57% 79.48% 21.81% 81.58% 86.39% 100.00%
NP 53,053 23,465 522 2,321 10,284 12,401 17,896 19.85%
  YoY % 126.09% 4,389.55% -77.48% -77.43% -17.07% -30.70% -
  Horiz. % 296.45% 131.12% 2.92% 12.97% 57.47% 69.30% 100.00%
NP to SH 22,000 10,017 -3,986 2,514 10,280 12,045 15,656 5.83%
  YoY % 119.62% 351.27% -258.54% -75.54% -14.66% -23.06% -
  Horiz. % 140.52% 63.98% -25.46% 16.06% 65.66% 76.94% 100.00%
Tax Rate 28.32 % 23.62 % 92.26 % 42.41 % 38.34 % 35.32 % 30.46 % -1.21%
  YoY % 19.90% -74.40% 117.54% 10.62% 8.55% 15.96% -
  Horiz. % 92.97% 77.54% 302.89% 139.23% 125.87% 115.96% 100.00%
Total Cost 304,718 273,398 148,194 122,881 168,581 169,046 135,996 14.38%
  YoY % 11.46% 84.49% 20.60% -27.11% -0.28% 24.30% -
  Horiz. % 224.06% 201.03% 108.97% 90.36% 123.96% 124.30% 100.00%
Net Worth 307,200 288,000 284,944 285,440 280,320 266,239 258,559 2.91%
  YoY % 6.67% 1.07% -0.17% 1.83% 5.29% 2.97% -
  Horiz. % 118.81% 111.39% 110.20% 110.40% 108.42% 102.97% 100.00%
Dividend
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Div - - - - 3,413 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 33.20 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Net Worth 307,200 288,000 284,944 285,440 280,320 266,239 258,559 2.91%
  YoY % 6.67% 1.07% -0.17% 1.83% 5.29% 2.97% -
  Horiz. % 118.81% 111.39% 110.20% 110.40% 108.42% 102.97% 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
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
NP Margin 14.83 % 7.90 % 0.35 % 1.85 % 5.75 % 6.83 % 11.63 % 4.13%
  YoY % 87.72% 2,157.14% -81.08% -67.83% -15.81% -41.27% -
  Horiz. % 127.52% 67.93% 3.01% 15.91% 49.44% 58.73% 100.00%
ROE 7.16 % 3.48 % -1.40 % 0.88 % 3.67 % 4.52 % 6.06 % 2.82%
  YoY % 105.75% 348.57% -259.09% -76.02% -18.81% -25.41% -
  Horiz. % 118.15% 57.43% -23.10% 14.52% 60.56% 74.59% 100.00%
Per Share
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 279.51 231.93 116.39 97.81 139.74 141.76 120.23 15.09%
  YoY % 20.51% 99.27% 19.00% -30.01% -1.42% 17.91% -
  Horiz. % 232.48% 192.91% 96.81% 81.35% 116.23% 117.91% 100.00%
EPS 17.19 7.83 -3.12 1.96 8.03 9.41 12.23 5.84%
  YoY % 119.54% 350.96% -259.18% -75.59% -14.67% -23.06% -
  Horiz. % 140.56% 64.02% -25.51% 16.03% 65.66% 76.94% 100.00%
DPS 0.00 0.00 0.00 0.00 2.67 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.4000 2.2500 2.2300 2.2300 2.1900 2.0800 2.0200 2.91%
  YoY % 6.67% 0.90% 0.00% 1.83% 5.29% 2.97% -
  Horiz. % 118.81% 111.39% 110.40% 110.40% 108.42% 102.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 128,000
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 279.51 231.93 116.39 97.81 139.74 141.76 120.23 15.09%
  YoY % 20.51% 99.27% 19.00% -30.01% -1.42% 17.91% -
  Horiz. % 232.48% 192.91% 96.81% 81.35% 116.23% 117.91% 100.00%
EPS 17.19 7.83 -3.12 1.96 8.03 9.41 12.23 5.84%
  YoY % 119.54% 350.96% -259.18% -75.59% -14.67% -23.06% -
  Horiz. % 140.56% 64.02% -25.51% 16.03% 65.66% 76.94% 100.00%
DPS 0.00 0.00 0.00 0.00 2.67 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.4000 2.2500 2.2300 2.2300 2.1900 2.0800 2.0200 2.91%
  YoY % 6.67% 0.90% 0.00% 1.83% 5.29% 2.97% -
  Horiz. % 118.81% 111.39% 110.40% 110.40% 108.42% 102.97% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 -
Price 0.6550 1.1000 0.7800 0.8300 0.8950 0.7250 0.5300 -
P/RPS 0.23 0.47 0.67 0.85 0.64 0.51 0.44 -10.24%
  YoY % -51.06% -29.85% -21.18% 32.81% 25.49% 15.91% -
  Horiz. % 52.27% 106.82% 152.27% 193.18% 145.45% 115.91% 100.00%
P/EPS 3.81 14.06 -25.00 42.25 11.14 7.70 4.33 -2.11%
  YoY % -72.90% 156.24% -159.17% 279.26% 44.68% 77.83% -
  Horiz. % 87.99% 324.71% -577.37% 975.75% 257.27% 177.83% 100.00%
EY 26.24 7.11 -4.00 2.37 8.97 12.98 23.08 2.16%
  YoY % 269.06% 277.75% -268.78% -73.58% -30.89% -43.76% -
  Horiz. % 113.69% 30.81% -17.33% 10.27% 38.86% 56.24% 100.00%
DY 0.00 0.00 0.00 0.00 2.98 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.27 0.49 0.35 0.37 0.41 0.35 0.26 0.63%
  YoY % -44.90% 40.00% -5.41% -9.76% 17.14% 34.62% -
  Horiz. % 103.85% 188.46% 134.62% 142.31% 157.69% 134.62% 100.00%
Price Multiplier on Announcement Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 24/01/19 25/01/18 19/01/17 21/01/16 23/01/15 23/01/14 23/01/13 -
Price 0.5800 1.0400 0.7800 0.8000 0.7950 0.7500 0.5650 -
P/RPS 0.21 0.45 0.67 0.82 0.57 0.53 0.47 -12.56%
  YoY % -53.33% -32.84% -18.29% 43.86% 7.55% 12.77% -
  Horiz. % 44.68% 95.74% 142.55% 174.47% 121.28% 112.77% 100.00%
P/EPS 3.37 13.29 -25.00 40.72 9.90 7.97 4.62 -5.12%
  YoY % -74.64% 153.16% -161.39% 311.31% 24.22% 72.51% -
  Horiz. % 72.94% 287.66% -541.13% 881.39% 214.29% 172.51% 100.00%
EY 29.63 7.53 -4.00 2.46 10.10 12.55 21.65 5.37%
  YoY % 293.49% 288.25% -262.60% -75.64% -19.52% -42.03% -
  Horiz. % 136.86% 34.78% -18.48% 11.36% 46.65% 57.97% 100.00%
DY 0.00 0.00 0.00 0.00 3.35 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.24 0.46 0.35 0.36 0.36 0.36 0.28 -2.54%
  YoY % -47.83% 31.43% -2.78% 0.00% 0.00% 28.57% -
  Horiz. % 85.71% 164.29% 125.00% 128.57% 128.57% 128.57% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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