Highlights

[EUPE] YoY Cumulative 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 -     109.49%    YoY -     150.83%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 134,149 136,086 115,419 107,179 84,046 73,188 95,219 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 12,508 14,379 19,300 10,346 5,522 4,762 5,122 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 -4,795 -5,078 -5,878 -3,358 -2,382 -2,145 -2,261 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 7,713 9,301 13,422 6,988 3,140 2,617 2,861 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 7,710 9,034 11,742 4,703 1,875 1,438 2,861 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 126,436 126,785 101,997 100,191 80,906 70,571 92,358 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 280,320 266,239 258,559 244,761 237,585 233,675 229,901 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 2,560 - - - - - - -
  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 280,320 266,239 258,559 244,761 237,585 233,675 229,901 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 2.75 % 3.39 % 4.54 % 1.92 % 0.79 % 0.62 % 1.24 % 14.19%
  YoY % -18.88% -25.33% 136.46% 143.04% 27.42% -50.00% -
  Horiz. % 221.77% 273.39% 366.13% 154.84% 63.71% 50.00% 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 104.80 106.32 90.17 83.64 65.44 57.00 74.55 5.84%
  YoY % -1.43% 17.91% 7.81% 27.81% 14.81% -23.54% -
  Horiz. % 140.58% 142.62% 120.95% 112.19% 87.78% 76.46% 100.00%
EPS 6.02 7.06 9.17 3.67 1.46 1.12 2.24 17.90%
  YoY % -14.73% -23.01% 149.86% 151.37% 30.36% -50.00% -
  Horiz. % 268.75% 315.18% 409.38% 163.84% 65.18% 50.00% 100.00%
DPS 2.00 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. % 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 104.80 106.32 90.17 83.73 65.66 57.18 74.39 5.88%
  YoY % -1.43% 17.91% 7.69% 27.52% 14.83% -23.13% -
  Horiz. % 140.88% 142.92% 121.21% 112.56% 88.26% 76.87% 100.00%
EPS 6.02 7.06 9.17 3.67 1.46 1.12 2.24 17.90%
  YoY % -14.73% -23.01% 149.86% 151.37% 30.36% -50.00% -
  Horiz. % 268.75% 315.18% 409.38% 163.84% 65.18% 50.00% 100.00%
DPS 2.00 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. % 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 0.85 0.68 0.59 0.51 0.81 0.88 0.56 7.20%
  YoY % 25.00% 15.25% 15.69% -37.04% -7.95% 57.14% -
  Horiz. % 151.79% 121.43% 105.36% 91.07% 144.64% 157.14% 100.00%
P/EPS 14.86 10.27 5.78 11.72 36.30 44.64 18.75 -3.80%
  YoY % 44.69% 77.68% -50.68% -67.71% -18.68% 138.08% -
  Horiz. % 79.25% 54.77% 30.83% 62.51% 193.60% 238.08% 100.00%
EY 6.73 9.73 17.31 8.53 2.75 2.24 5.33 3.96%
  YoY % -30.83% -43.79% 102.93% 210.18% 22.77% -57.97% -
  Horiz. % 126.27% 182.55% 324.77% 160.04% 51.59% 42.03% 100.00%
DY 2.23 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 0.76 0.71 0.63 0.62 0.79 0.81 0.67 2.12%
  YoY % 7.04% 12.70% 1.61% -21.52% -2.47% 20.90% -
  Horiz. % 113.43% 105.97% 94.03% 92.54% 117.91% 120.90% 100.00%
P/EPS 13.20 10.63 6.16 14.17 35.62 41.07 22.32 -8.38%
  YoY % 24.18% 72.56% -56.53% -60.22% -13.27% 84.01% -
  Horiz. % 59.14% 47.63% 27.60% 63.49% 159.59% 184.01% 100.00%
EY 7.58 9.41 16.24 7.06 2.81 2.43 4.48 9.16%
  YoY % -19.45% -42.06% 130.03% 151.25% 15.64% -45.76% -
  Horiz. % 169.20% 210.04% 362.50% 157.59% 62.72% 54.24% 100.00%
DY 2.52 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

193  536  463  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.495-0.03 
 ARMADA 0.17-0.015 
 SAPNRG 0.10-0.01 
 VELESTO 0.16-0.01 
 TRIVE 0.01+0.005 
 MINETEC 0.205+0.015 
 HIBISCS-WC 0.16-0.01 
 SANICHI 0.045-0.005 
 KNM 0.155-0.015 
 ALAM 0.075-0.005 

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