Highlights

[EUPE] YoY Annualized Quarter Result on 2018-11-30 [#3]

Stock [EUPE]: EUPE CORP BHD
Announcement Date 24-Jan-2019
Admission Sponsor -
Sponsor -
Financial Year 28-Feb-2019
Quarter 30-Nov-2018  [#3]
Profit Trend QoQ -     -8.86%    YoY -     119.62%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Revenue 294,034 357,772 296,864 148,717 125,202 178,865 181,448 8.37%
  YoY % -17.82% 20.52% 99.62% 18.78% -30.00% -1.42% -
  Horiz. % 162.05% 197.18% 163.61% 81.96% 69.00% 98.58% 100.00%
PBT 73,274 74,017 30,720 6,752 4,030 16,677 19,172 25.03%
  YoY % -1.00% 140.94% 354.98% 67.52% -75.83% -13.01% -
  Horiz. % 382.20% 386.07% 160.23% 35.22% 21.02% 86.99% 100.00%
Tax -18,649 -20,964 -7,254 -6,229 -1,709 -6,393 -6,770 18.39%
  YoY % 11.04% -188.97% -16.46% -264.43% 73.26% 5.57% -
  Horiz. % 275.44% 309.63% 107.15% 92.00% 25.25% 94.43% 100.00%
NP 54,625 53,053 23,465 522 2,321 10,284 12,401 28.02%
  YoY % 2.96% 126.09% 4,389.55% -77.48% -77.43% -17.07% -
  Horiz. % 440.48% 427.80% 189.22% 4.21% 18.72% 82.93% 100.00%
NP to SH 32,453 22,000 10,017 -3,986 2,514 10,280 12,045 17.95%
  YoY % 47.52% 119.62% 351.27% -258.54% -75.54% -14.66% -
  Horiz. % 269.43% 182.64% 83.16% -33.10% 20.88% 85.34% 100.00%
Tax Rate 25.45 % 28.32 % 23.62 % 92.26 % 42.41 % 38.34 % 35.32 % -5.31%
  YoY % -10.13% 19.90% -74.40% 117.54% 10.62% 8.55% -
  Horiz. % 72.06% 80.18% 66.87% 261.21% 120.07% 108.55% 100.00%
Total Cost 239,409 304,718 273,398 148,194 122,881 168,581 169,046 5.97%
  YoY % -21.43% 11.46% 84.49% 20.60% -27.11% -0.28% -
  Horiz. % 141.62% 180.26% 161.73% 87.66% 72.69% 99.72% 100.00%
Net Worth 344,320 307,200 288,000 284,944 285,440 280,320 266,239 4.38%
  YoY % 12.08% 6.67% 1.07% -0.17% 1.83% 5.29% -
  Horiz. % 129.33% 115.38% 108.17% 107.03% 107.21% 105.29% 100.00%
Dividend
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Div 2,560 - - - - 3,413 - -
  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% -
Div Payout % 7.89 % - % - % - % - % 33.20 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 23.77% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Net Worth 344,320 307,200 288,000 284,944 285,440 280,320 266,239 4.38%
  YoY % 12.08% 6.67% 1.07% -0.17% 1.83% 5.29% -
  Horiz. % 129.33% 115.38% 108.17% 107.03% 107.21% 105.29% 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
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
NP Margin 18.58 % 14.83 % 7.90 % 0.35 % 1.85 % 5.75 % 6.83 % 18.14%
  YoY % 25.29% 87.72% 2,157.14% -81.08% -67.83% -15.81% -
  Horiz. % 272.04% 217.13% 115.67% 5.12% 27.09% 84.19% 100.00%
ROE 9.43 % 7.16 % 3.48 % -1.40 % 0.88 % 3.67 % 4.52 % 13.03%
  YoY % 31.70% 105.75% 348.57% -259.09% -76.02% -18.81% -
  Horiz. % 208.63% 158.41% 76.99% -30.97% 19.47% 81.19% 100.00%
Per Share
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 229.71 279.51 231.93 116.39 97.81 139.74 141.76 8.37%
  YoY % -17.82% 20.51% 99.27% 19.00% -30.01% -1.42% -
  Horiz. % 162.04% 197.17% 163.61% 82.10% 69.00% 98.58% 100.00%
EPS 25.36 17.19 7.83 -3.12 1.96 8.03 9.41 17.96%
  YoY % 47.53% 119.54% 350.96% -259.18% -75.59% -14.67% -
  Horiz. % 269.50% 182.68% 83.21% -33.16% 20.83% 85.33% 100.00%
DPS 2.00 0.00 0.00 0.00 0.00 2.67 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 74.91% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.6900 2.4000 2.2500 2.2300 2.2300 2.1900 2.0800 4.38%
  YoY % 12.08% 6.67% 0.90% 0.00% 1.83% 5.29% -
  Horiz. % 129.33% 115.38% 108.17% 107.21% 107.21% 105.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 128,000
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 229.71 279.51 231.93 116.39 97.81 139.74 141.76 8.37%
  YoY % -17.82% 20.51% 99.27% 19.00% -30.01% -1.42% -
  Horiz. % 162.04% 197.17% 163.61% 82.10% 69.00% 98.58% 100.00%
EPS 25.36 17.19 7.83 -3.12 1.96 8.03 9.41 17.96%
  YoY % 47.53% 119.54% 350.96% -259.18% -75.59% -14.67% -
  Horiz. % 269.50% 182.68% 83.21% -33.16% 20.83% 85.33% 100.00%
DPS 2.00 0.00 0.00 0.00 0.00 2.67 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 74.91% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.6900 2.4000 2.2500 2.2300 2.2300 2.1900 2.0800 4.38%
  YoY % 12.08% 6.67% 0.90% 0.00% 1.83% 5.29% -
  Horiz. % 129.33% 115.38% 108.17% 107.21% 107.21% 105.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 -
Price 0.6350 0.6550 1.1000 0.7800 0.8300 0.8950 0.7250 -
P/RPS 0.28 0.23 0.47 0.67 0.85 0.64 0.51 -9.51%
  YoY % 21.74% -51.06% -29.85% -21.18% 32.81% 25.49% -
  Horiz. % 54.90% 45.10% 92.16% 131.37% 166.67% 125.49% 100.00%
P/EPS 2.50 3.81 14.06 -25.00 42.25 11.14 7.70 -17.09%
  YoY % -34.38% -72.90% 156.24% -159.17% 279.26% 44.68% -
  Horiz. % 32.47% 49.48% 182.60% -324.68% 548.70% 144.68% 100.00%
EY 39.93 26.24 7.11 -4.00 2.37 8.97 12.98 20.59%
  YoY % 52.17% 269.06% 277.75% -268.78% -73.58% -30.89% -
  Horiz. % 307.63% 202.16% 54.78% -30.82% 18.26% 69.11% 100.00%
DY 3.15 0.00 0.00 0.00 0.00 2.98 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.70% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.24 0.27 0.49 0.35 0.37 0.41 0.35 -6.09%
  YoY % -11.11% -44.90% 40.00% -5.41% -9.76% 17.14% -
  Horiz. % 68.57% 77.14% 140.00% 100.00% 105.71% 117.14% 100.00%
Price Multiplier on Announcement Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 16/01/20 24/01/19 25/01/18 19/01/17 21/01/16 23/01/15 23/01/14 -
Price 0.6400 0.5800 1.0400 0.7800 0.8000 0.7950 0.7500 -
P/RPS 0.28 0.21 0.45 0.67 0.82 0.57 0.53 -10.08%
  YoY % 33.33% -53.33% -32.84% -18.29% 43.86% 7.55% -
  Horiz. % 52.83% 39.62% 84.91% 126.42% 154.72% 107.55% 100.00%
P/EPS 2.52 3.37 13.29 -25.00 40.72 9.90 7.97 -17.45%
  YoY % -25.22% -74.64% 153.16% -161.39% 311.31% 24.22% -
  Horiz. % 31.62% 42.28% 166.75% -313.68% 510.92% 124.22% 100.00%
EY 39.62 29.63 7.53 -4.00 2.46 10.10 12.55 21.11%
  YoY % 33.72% 293.49% 288.25% -262.60% -75.64% -19.52% -
  Horiz. % 315.70% 236.10% 60.00% -31.87% 19.60% 80.48% 100.00%
DY 3.13 0.00 0.00 0.00 0.00 3.35 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 93.43% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.24 0.24 0.46 0.35 0.36 0.36 0.36 -6.53%
  YoY % 0.00% -47.83% 31.43% -2.78% 0.00% 0.00% -
  Horiz. % 66.67% 66.67% 127.78% 97.22% 100.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS