Highlights

[EUPE] YoY Cumulative Quarter Result on 2017-05-31 [#1]

Stock [EUPE]: EUPE CORP BHD
Announcement Date 27-Jul-2017
Admission Sponsor -
Sponsor -
Financial Year 28-Feb-2018
Quarter 31-May-2017  [#1]
Profit Trend QoQ -     113.40%    YoY -     276.43%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Revenue 84,700 76,472 57,714 37,644 36,215 46,602 36,700 14.95%
  YoY % 10.76% 32.50% 53.32% 3.95% -22.29% 26.98% -
  Horiz. % 230.79% 208.37% 157.26% 102.57% 98.68% 126.98% 100.00%
PBT 20,211 14,523 4,656 2,038 1,569 1,531 2,709 39.76%
  YoY % 39.17% 211.92% 128.46% 29.89% 2.48% -43.48% -
  Horiz. % 746.07% 536.10% 171.87% 75.23% 57.92% 56.52% 100.00%
Tax -5,311 -4,100 -1,588 -1,222 -840 -716 -935 33.56%
  YoY % -29.54% -158.19% -29.95% -45.48% -17.32% 23.42% -
  Horiz. % 568.02% 438.50% 169.84% 130.70% 89.84% 76.58% 100.00%
NP 14,900 10,423 3,068 816 729 815 1,774 42.55%
  YoY % 42.95% 239.73% 275.98% 11.93% -10.55% -54.06% -
  Horiz. % 839.91% 587.54% 172.94% 46.00% 41.09% 45.94% 100.00%
NP to SH 7,410 4,046 990 263 775 731 1,547 29.82%
  YoY % 83.14% 308.69% 276.43% -66.06% 6.02% -52.75% -
  Horiz. % 478.99% 261.54% 63.99% 17.00% 50.10% 47.25% 100.00%
Tax Rate 26.28 % 28.23 % 34.11 % 59.96 % 53.54 % 46.77 % 34.51 % -4.44%
  YoY % -6.91% -17.24% -43.11% 11.99% 14.48% 35.53% -
  Horiz. % 76.15% 81.80% 98.84% 173.75% 155.14% 135.53% 100.00%
Total Cost 69,800 66,049 54,646 36,828 35,486 45,787 34,926 12.23%
  YoY % 5.68% 20.87% 48.38% 3.78% -22.50% 31.10% -
  Horiz. % 199.85% 189.11% 156.46% 105.45% 101.60% 131.10% 100.00%
Net Worth 327,679 294,399 281,600 288,000 285,440 273,920 263,679 3.69%
  YoY % 11.30% 4.55% -2.22% 0.90% 4.21% 3.88% -
  Horiz. % 124.27% 111.65% 106.80% 109.22% 108.25% 103.88% 100.00%
Dividend
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 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
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Net Worth 327,679 294,399 281,600 288,000 285,440 273,920 263,679 3.69%
  YoY % 11.30% 4.55% -2.22% 0.90% 4.21% 3.88% -
  Horiz. % 124.27% 111.65% 106.80% 109.22% 108.25% 103.88% 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
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
NP Margin 17.59 % 13.63 % 5.32 % 2.17 % 2.01 % 1.75 % 4.83 % 24.03%
  YoY % 29.05% 156.20% 145.16% 7.96% 14.86% -63.77% -
  Horiz. % 364.18% 282.19% 110.14% 44.93% 41.61% 36.23% 100.00%
ROE 2.26 % 1.37 % 0.35 % 0.09 % 0.27 % 0.27 % 0.59 % 25.07%
  YoY % 64.96% 291.43% 288.89% -66.67% 0.00% -54.24% -
  Horiz. % 383.05% 232.20% 59.32% 15.25% 45.76% 45.76% 100.00%
Per Share
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
RPS 66.17 59.74 45.09 29.41 28.29 36.41 28.67 14.95%
  YoY % 10.76% 32.49% 53.32% 3.96% -22.30% 27.00% -
  Horiz. % 230.80% 208.37% 157.27% 102.58% 98.67% 127.00% 100.00%
EPS 5.79 3.16 0.77 0.21 0.61 0.57 1.21 29.80%
  YoY % 83.23% 310.39% 266.67% -65.57% 7.02% -52.89% -
  Horiz. % 478.51% 261.16% 63.64% 17.36% 50.41% 47.11% 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 2.5600 2.3000 2.2000 2.2500 2.2300 2.1400 2.0600 3.69%
  YoY % 11.30% 4.55% -2.22% 0.90% 4.21% 3.88% -
  Horiz. % 124.27% 111.65% 106.80% 109.22% 108.25% 103.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 128,000
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
RPS 66.17 59.74 45.09 29.41 28.29 36.41 28.67 14.95%
  YoY % 10.76% 32.49% 53.32% 3.96% -22.30% 27.00% -
  Horiz. % 230.80% 208.37% 157.27% 102.58% 98.67% 127.00% 100.00%
EPS 5.79 3.16 0.77 0.21 0.61 0.57 1.21 29.80%
  YoY % 83.23% 310.39% 266.67% -65.57% 7.02% -52.89% -
  Horiz. % 478.51% 261.16% 63.64% 17.36% 50.41% 47.11% 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 2.5600 2.3000 2.2000 2.2500 2.2300 2.1400 2.0600 3.69%
  YoY % 11.30% 4.55% -2.22% 0.90% 4.21% 3.88% -
  Horiz. % 124.27% 111.65% 106.80% 109.22% 108.25% 103.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Date 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 -
Price 0.6400 0.7900 0.9700 0.7750 0.8400 0.9350 0.8750 -
P/RPS 0.97 1.32 2.15 2.64 2.97 2.57 3.05 -17.37%
  YoY % -26.52% -38.60% -18.56% -11.11% 15.56% -15.74% -
  Horiz. % 31.80% 43.28% 70.49% 86.56% 97.38% 84.26% 100.00%
P/EPS 11.06 24.99 125.41 377.19 138.74 163.72 72.40 -26.88%
  YoY % -55.74% -80.07% -66.75% 171.87% -15.26% 126.13% -
  Horiz. % 15.28% 34.52% 173.22% 520.98% 191.63% 226.13% 100.00%
EY 9.05 4.00 0.80 0.27 0.72 0.61 1.38 36.79%
  YoY % 126.25% 400.00% 196.30% -62.50% 18.03% -55.80% -
  Horiz. % 655.80% 289.86% 57.97% 19.57% 52.17% 44.20% 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 0.25 0.34 0.44 0.34 0.38 0.44 0.42 -8.28%
  YoY % -26.47% -22.73% 29.41% -10.53% -13.64% 4.76% -
  Horiz. % 59.52% 80.95% 104.76% 80.95% 90.48% 104.76% 100.00%
Price Multiplier on Announcement Date
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Date 25/07/19 26/07/18 27/07/17 28/07/16 27/07/15 24/07/14 25/07/13 -
Price 0.6850 0.7850 1.1500 0.7500 0.8200 1.0400 0.8000 -
P/RPS 1.04 1.31 2.55 2.55 2.90 2.86 2.79 -15.16%
  YoY % -20.61% -48.63% 0.00% -12.07% 1.40% 2.51% -
  Horiz. % 37.28% 46.95% 91.40% 91.40% 103.94% 102.51% 100.00%
P/EPS 11.83 24.83 148.69 365.02 135.43 182.11 66.19 -24.94%
  YoY % -52.36% -83.30% -59.27% 169.53% -25.63% 175.13% -
  Horiz. % 17.87% 37.51% 224.64% 551.47% 204.61% 275.13% 100.00%
EY 8.45 4.03 0.67 0.27 0.74 0.55 1.51 33.23%
  YoY % 109.68% 501.49% 148.15% -63.51% 34.55% -63.58% -
  Horiz. % 559.60% 266.89% 44.37% 17.88% 49.01% 36.42% 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 0.27 0.34 0.52 0.33 0.37 0.49 0.39 -5.94%
  YoY % -20.59% -34.62% 57.58% -10.81% -24.49% 25.64% -
  Horiz. % 69.23% 87.18% 133.33% 84.62% 94.87% 125.64% 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.
 


 

289  696  426  632 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.185-0.015 
 ASB 0.19+0.005 
 XOX 0.045-0.01 
 ARMADA 0.315-0.02 
 HSI-H8W 0.205+0.06 
 LAMBO-WB 0.005-0.005 
 AIRASIA 1.00-0.11 
 KNM 0.22-0.025 
 DSONIC 1.07-0.06 
 PWRWELL 0.32-0.035 
Partners & Brokers