Highlights

[EUPE] YoY Annualized Quarter Result on 2011-05-31 [#1]

Stock [EUPE]: EUPE CORP BHD
Announcement Date 29-Jul-2011
Admission Sponsor -
Sponsor -
Financial Year 29-Feb-2012
Quarter 31-May-2011  [#1]
Profit Trend QoQ -     -16.22%    YoY -     176.66%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Revenue 186,408 146,800 149,996 137,148 108,796 97,384 147,784 3.94%
  YoY % 26.98% -2.13% 9.37% 26.06% 11.72% -34.10% -
  Horiz. % 126.14% 99.33% 101.50% 92.80% 73.62% 65.90% 100.00%
PBT 6,124 10,836 20,084 10,392 4,812 3,436 11,052 -9.37%
  YoY % -43.48% -46.05% 93.26% 115.96% 40.05% -68.91% -
  Horiz. % 55.41% 98.05% 181.72% 94.03% 43.54% 31.09% 100.00%
Tax -2,864 -3,740 -5,724 -3,912 -2,252 -2,508 -3,656 -3.99%
  YoY % 23.42% 34.66% -46.32% -73.71% 10.21% 31.40% -
  Horiz. % 78.34% 102.30% 156.56% 107.00% 61.60% 68.60% 100.00%
NP 3,260 7,096 14,360 6,480 2,560 928 7,396 -12.76%
  YoY % -54.06% -50.58% 121.60% 153.12% 175.86% -87.45% -
  Horiz. % 44.08% 95.94% 194.16% 87.61% 34.61% 12.55% 100.00%
NP to SH 2,924 6,188 12,172 4,172 1,508 252 7,396 -14.32%
  YoY % -52.75% -49.16% 191.75% 176.66% 498.41% -96.59% -
  Horiz. % 39.53% 83.67% 164.58% 56.41% 20.39% 3.41% 100.00%
Tax Rate 46.77 % 34.51 % 28.50 % 37.64 % 46.80 % 72.99 % 33.08 % 5.94%
  YoY % 35.53% 21.09% -24.28% -19.57% -35.88% 120.65% -
  Horiz. % 141.38% 104.32% 86.15% 113.78% 141.48% 220.65% 100.00%
Total Cost 183,148 139,704 135,636 130,668 106,236 96,456 140,388 4.53%
  YoY % 31.10% 3.00% 3.80% 23.00% 10.14% -31.29% -
  Horiz. % 130.46% 99.51% 96.62% 93.08% 75.67% 68.71% 100.00%
Net Worth 273,920 263,679 249,600 243,366 239,200 228,059 228,556 3.06%
  YoY % 3.88% 5.64% 2.56% 1.74% 4.88% -0.22% -
  Horiz. % 119.85% 115.37% 109.21% 106.48% 104.66% 99.78% 100.00%
Dividend
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Net Worth 273,920 263,679 249,600 243,366 239,200 228,059 228,556 3.06%
  YoY % 3.88% 5.64% 2.56% 1.74% 4.88% -0.22% -
  Horiz. % 119.85% 115.37% 109.21% 106.48% 104.66% 99.78% 100.00%
NOSH 128,000 128,000 128,000 128,765 130,000 125,999 128,402 -0.05%
  YoY % 0.00% 0.00% -0.59% -0.95% 3.17% -1.87% -
  Horiz. % 99.69% 99.69% 99.69% 100.28% 101.24% 98.13% 100.00%
Ratio Analysis
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
NP Margin 1.75 % 4.83 % 9.57 % 4.72 % 2.35 % 0.95 % 5.00 % -16.05%
  YoY % -63.77% -49.53% 102.75% 100.85% 147.37% -81.00% -
  Horiz. % 35.00% 96.60% 191.40% 94.40% 47.00% 19.00% 100.00%
ROE 1.07 % 2.35 % 4.88 % 1.71 % 0.63 % 0.11 % 3.24 % -16.85%
  YoY % -54.47% -51.84% 185.38% 171.43% 472.73% -96.60% -
  Horiz. % 33.02% 72.53% 150.62% 52.78% 19.44% 3.40% 100.00%
Per Share
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 145.63 114.69 117.18 106.51 83.69 77.29 115.09 4.00%
  YoY % 26.98% -2.12% 10.02% 27.27% 8.28% -32.84% -
  Horiz. % 126.54% 99.65% 101.82% 92.54% 72.72% 67.16% 100.00%
EPS 2.28 4.84 9.52 3.24 1.16 0.20 5.76 -14.31%
  YoY % -52.89% -49.16% 193.83% 179.31% 480.00% -96.53% -
  Horiz. % 39.58% 84.03% 165.28% 56.25% 20.14% 3.47% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 2.1400 2.0600 1.9500 1.8900 1.8400 1.8100 1.7800 3.12%
  YoY % 3.88% 5.64% 3.17% 2.72% 1.66% 1.69% -
  Horiz. % 120.22% 115.73% 109.55% 106.18% 103.37% 101.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 128,000
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 145.63 114.69 117.18 107.15 85.00 76.08 115.46 3.94%
  YoY % 26.98% -2.12% 9.36% 26.06% 11.72% -34.11% -
  Horiz. % 126.13% 99.33% 101.49% 92.80% 73.62% 65.89% 100.00%
EPS 2.28 4.84 9.52 3.26 1.18 0.20 5.78 -14.36%
  YoY % -52.89% -49.16% 192.02% 176.27% 490.00% -96.54% -
  Horiz. % 39.45% 83.74% 164.71% 56.40% 20.42% 3.46% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 2.1400 2.0600 1.9500 1.9013 1.8688 1.7817 1.7856 3.06%
  YoY % 3.88% 5.64% 2.56% 1.74% 4.89% -0.22% -
  Horiz. % 119.85% 115.37% 109.21% 106.48% 104.66% 99.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 -
Price 0.9350 0.8750 0.5200 0.5000 0.4900 0.4100 0.5800 -
P/RPS 0.64 0.76 0.44 0.47 0.59 0.53 0.50 4.20%
  YoY % -15.79% 72.73% -6.38% -20.34% 11.32% 6.00% -
  Horiz. % 128.00% 152.00% 88.00% 94.00% 118.00% 106.00% 100.00%
P/EPS 40.93 18.10 5.47 15.43 42.24 205.00 10.07 26.32%
  YoY % 126.13% 230.90% -64.55% -63.47% -79.40% 1,935.75% -
  Horiz. % 406.45% 179.74% 54.32% 153.23% 419.46% 2,035.75% 100.00%
EY 2.44 5.53 18.29 6.48 2.37 0.49 9.93 -20.85%
  YoY % -55.88% -69.76% 182.25% 173.42% 383.67% -95.07% -
  Horiz. % 24.57% 55.69% 184.19% 65.26% 23.87% 4.93% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 0.44 0.42 0.27 0.26 0.27 0.23 0.33 4.91%
  YoY % 4.76% 55.56% 3.85% -3.70% 17.39% -30.30% -
  Horiz. % 133.33% 127.27% 81.82% 78.79% 81.82% 69.70% 100.00%
Price Multiplier on Announcement Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 24/07/14 25/07/13 26/07/12 29/07/11 29/07/10 24/07/09 28/07/08 -
Price 1.0400 0.8000 0.5000 0.4800 0.5400 0.4800 0.5700 -
P/RPS 0.71 0.70 0.43 0.45 0.65 0.62 0.50 6.02%
  YoY % 1.43% 62.79% -4.44% -30.77% 4.84% 24.00% -
  Horiz. % 142.00% 140.00% 86.00% 90.00% 130.00% 124.00% 100.00%
P/EPS 45.53 16.55 5.26 14.81 46.55 240.00 9.90 28.94%
  YoY % 175.11% 214.64% -64.48% -68.18% -80.60% 2,324.24% -
  Horiz. % 459.90% 167.17% 53.13% 149.60% 470.20% 2,424.24% 100.00%
EY 2.20 6.04 19.02 6.75 2.15 0.42 10.11 -22.44%
  YoY % -63.58% -68.24% 181.78% 213.95% 411.90% -95.85% -
  Horiz. % 21.76% 59.74% 188.13% 66.77% 21.27% 4.15% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 0.49 0.39 0.26 0.25 0.29 0.27 0.32 7.36%
  YoY % 25.64% 50.00% 4.00% -13.79% 7.41% -15.62% -
  Horiz. % 153.13% 121.88% 81.25% 78.12% 90.62% 84.38% 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
 
 

479  410  515  773 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.015 
 SAPNRG 0.11+0.01 
 XDL 0.065+0.01 
 JAG 0.095+0.015 
 CAREPLS 1.50+0.31 
 AIRASIA 0.845+0.02 
 K1 0.495+0.05 
 BCMALL 0.29+0.03 
 HLT 0.855+0.16 
 HLT-WA 0.57+0.13 

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