Highlights

[EUPE] YoY Cumulative 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 -     2.61%    YoY -     -75.54%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 268,329 222,648 111,538 93,902 134,149 136,086 115,419 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 55,513 23,040 5,064 3,023 12,508 14,379 19,300 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 -15,723 -5,441 -4,672 -1,282 -4,795 -5,078 -5,878 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 39,790 17,599 392 1,741 7,713 9,301 13,422 19.85%
  YoY % 126.09% 4,389.54% -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 16,500 7,513 -2,990 1,886 7,710 9,034 11,742 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 228,539 205,049 111,146 92,161 126,436 126,785 101,997 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 - - - - 2,560 - - -
  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 5.37 % 2.61 % -1.05 % 0.66 % 2.75 % 3.39 % 4.54 % 2.84%
  YoY % 105.75% 348.57% -259.09% -76.00% -18.88% -25.33% -
  Horiz. % 118.28% 57.49% -23.13% 14.54% 60.57% 74.67% 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 209.63 173.94 87.29 73.36 104.80 106.32 90.17 15.09%
  YoY % 20.52% 99.27% 18.99% -30.00% -1.43% 17.91% -
  Horiz. % 232.48% 192.90% 96.81% 81.36% 116.22% 117.91% 100.00%
EPS 12.89 5.87 -2.34 1.47 6.02 7.06 9.17 5.84%
  YoY % 119.59% 350.85% -259.18% -75.58% -14.73% -23.01% -
  Horiz. % 140.57% 64.01% -25.52% 16.03% 65.65% 76.99% 100.00%
DPS 0.00 0.00 0.00 0.00 2.00 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 209.63 173.94 87.29 73.36 104.80 106.32 90.17 15.09%
  YoY % 20.52% 99.27% 18.99% -30.00% -1.43% 17.91% -
  Horiz. % 232.48% 192.90% 96.81% 81.36% 116.22% 117.91% 100.00%
EPS 12.89 5.87 -2.34 1.47 6.02 7.06 9.17 5.84%
  YoY % 119.59% 350.85% -259.18% -75.58% -14.73% -23.01% -
  Horiz. % 140.57% 64.01% -25.52% 16.03% 65.65% 76.99% 100.00%
DPS 0.00 0.00 0.00 0.00 2.00 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 0.31 0.63 0.89 1.13 0.85 0.68 0.59 -10.17%
  YoY % -50.79% -29.21% -21.24% 32.94% 25.00% 15.25% -
  Horiz. % 52.54% 106.78% 150.85% 191.53% 144.07% 115.25% 100.00%
P/EPS 5.08 18.74 -33.33 56.33 14.86 10.27 5.78 -2.13%
  YoY % -72.89% 156.23% -159.17% 279.07% 44.69% 77.68% -
  Horiz. % 87.89% 324.22% -576.64% 974.57% 257.09% 177.68% 100.00%
EY 19.68 5.34 -3.00 1.78 6.73 9.73 17.31 2.16%
  YoY % 268.54% 278.00% -268.54% -73.55% -30.83% -43.79% -
  Horiz. % 113.69% 30.85% -17.33% 10.28% 38.88% 56.21% 100.00%
DY 0.00 0.00 0.00 0.00 2.23 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 0.28 0.60 0.89 1.09 0.76 0.71 0.63 -12.64%
  YoY % -53.33% -32.58% -18.35% 43.42% 7.04% 12.70% -
  Horiz. % 44.44% 95.24% 141.27% 173.02% 120.63% 112.70% 100.00%
P/EPS 4.50 17.72 -33.33 54.29 13.20 10.63 6.16 -5.10%
  YoY % -74.60% 153.17% -161.39% 311.29% 24.18% 72.56% -
  Horiz. % 73.05% 287.66% -541.07% 881.33% 214.29% 172.56% 100.00%
EY 22.23 5.64 -3.00 1.84 7.58 9.41 16.24 5.37%
  YoY % 294.15% 288.00% -263.04% -75.73% -19.45% -42.06% -
  Horiz. % 136.88% 34.73% -18.47% 11.33% 46.67% 57.94% 100.00%
DY 0.00 0.00 0.00 0.00 2.52 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

466  507  457  438 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.445+0.125 
 HLT-WA 0.655+0.30 
 BCMALL 0.355+0.13 
 LKL 0.85+0.295 
 KNM 0.25+0.035 
 K1-WC 0.295+0.155 
 NEXGRAM 0.025+0.01 
 FINTEC 0.065+0.015 
 CAREPLS 1.82+0.42 
 ARMADA 0.23+0.02 

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