Highlights

[EUPE] YoY Quarter Result on 2012-02-29 [#4]

Stock [EUPE]: EUPE CORP BHD
Announcement Date 30-Apr-2012
Admission Sponsor -
Sponsor -
Financial Year 29-Feb-2012
Quarter 29-Feb-2012  [#4]
Profit Trend QoQ -     -44.67%    YoY -     -56.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Revenue 33,536 50,033 31,172 35,873 40,120 35,497 31,051 1.29%
  YoY % -32.97% 60.51% -13.10% -10.59% 13.02% 14.32% -
  Horiz. % 108.00% 161.13% 100.39% 115.53% 129.21% 114.32% 100.00%
PBT 5,844 6,079 5,755 3,354 5,231 2,284 1,760 22.13%
  YoY % -3.87% 5.63% 71.59% -35.88% 129.03% 29.77% -
  Horiz. % 332.05% 345.40% 326.99% 190.57% 297.22% 129.77% 100.00%
Tax -212 -1,284 -2,462 -1,142 -1,626 225 383 -
  YoY % 83.49% 47.85% -115.59% 29.77% -822.67% -41.25% -
  Horiz. % -55.35% -335.25% -642.82% -298.17% -424.54% 58.75% 100.00%
NP 5,632 4,795 3,293 2,212 3,605 2,509 2,143 17.46%
  YoY % 17.46% 45.61% 48.87% -38.64% 43.68% 17.08% -
  Horiz. % 262.81% 223.75% 153.66% 103.22% 168.22% 117.08% 100.00%
NP to SH 5,753 4,595 3,129 1,360 3,105 2,153 2,030 18.95%
  YoY % 25.20% 46.85% 130.07% -56.20% 44.22% 6.06% -
  Horiz. % 283.40% 226.35% 154.14% 67.00% 152.96% 106.06% 100.00%
Tax Rate 3.63 % 21.12 % 42.78 % 34.05 % 31.08 % -9.85 % -21.76 % -
  YoY % -82.81% -50.63% 25.64% 9.56% 415.53% 54.73% -
  Horiz. % -16.68% -97.06% -196.60% -156.48% -142.83% 45.27% 100.00%
Total Cost 27,904 45,238 27,879 33,661 36,515 32,988 28,908 -0.59%
  YoY % -38.32% 62.27% -17.18% -7.82% 10.69% 14.11% -
  Horiz. % 96.53% 156.49% 96.44% 116.44% 126.31% 114.11% 100.00%
Net Worth 284,160 272,640 262,399 247,039 127,756 235,804 231,088 3.50%
  YoY % 4.23% 3.90% 6.22% 93.37% -45.82% 2.04% -
  Horiz. % 122.97% 117.98% 113.55% 106.90% 55.28% 102.04% 100.00%
Dividend
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Div 2,560 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 44.50 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Net Worth 284,160 272,640 262,399 247,039 127,756 235,804 231,088 3.50%
  YoY % 4.23% 3.90% 6.22% 93.37% -45.82% 2.04% -
  Horiz. % 122.97% 117.98% 113.55% 106.90% 55.28% 102.04% 100.00%
NOSH 128,000 128,000 128,000 128,000 127,756 128,154 127,672 0.04%
  YoY % 0.00% 0.00% 0.00% 0.19% -0.31% 0.38% -
  Horiz. % 100.26% 100.26% 100.26% 100.26% 100.07% 100.38% 100.00%
Ratio Analysis
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
NP Margin 16.79 % 9.58 % 10.56 % 6.17 % 8.99 % 7.07 % 6.90 % 15.97%
  YoY % 75.26% -9.28% 71.15% -31.37% 27.16% 2.46% -
  Horiz. % 243.33% 138.84% 153.04% 89.42% 130.29% 102.46% 100.00%
ROE 2.02 % 1.69 % 1.19 % 0.55 % 2.43 % 0.91 % 0.88 % 14.85%
  YoY % 19.53% 42.02% 116.36% -77.37% 167.03% 3.41% -
  Horiz. % 229.55% 192.05% 135.23% 62.50% 276.14% 103.41% 100.00%
Per Share
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 26.20 39.09 24.35 28.03 31.40 27.70 24.32 1.25%
  YoY % -32.98% 60.53% -13.13% -10.73% 13.36% 13.90% -
  Horiz. % 107.73% 160.73% 100.12% 115.25% 129.11% 113.90% 100.00%
EPS 4.49 3.59 2.44 1.06 2.43 1.68 1.59 18.88%
  YoY % 25.07% 47.13% 130.19% -56.38% 44.64% 5.66% -
  Horiz. % 282.39% 225.79% 153.46% 66.67% 152.83% 105.66% 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 2.2200 2.1300 2.0500 1.9300 1.0000 1.8400 1.8100 3.46%
  YoY % 4.23% 3.90% 6.22% 93.00% -45.65% 1.66% -
  Horiz. % 122.65% 117.68% 113.26% 106.63% 55.25% 101.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 128,000
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 26.20 39.09 24.35 28.03 31.34 27.73 24.26 1.29%
  YoY % -32.98% 60.53% -13.13% -10.56% 13.02% 14.30% -
  Horiz. % 108.00% 161.13% 100.37% 115.54% 129.18% 114.30% 100.00%
EPS 4.49 3.59 2.44 1.06 2.43 1.68 1.59 18.88%
  YoY % 25.07% 47.13% 130.19% -56.38% 44.64% 5.66% -
  Horiz. % 282.39% 225.79% 153.46% 66.67% 152.83% 105.66% 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 2.2200 2.1300 2.0500 1.9300 0.9981 1.8422 1.8054 3.50%
  YoY % 4.23% 3.90% 6.22% 93.37% -45.82% 2.04% -
  Horiz. % 122.96% 117.98% 113.55% 106.90% 55.28% 102.04% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 -
Price 0.7850 0.7800 0.5200 0.5200 0.5000 0.5100 0.3200 -
P/RPS 3.00 2.00 2.14 1.86 1.59 1.84 1.32 14.66%
  YoY % 50.00% -6.54% 15.05% 16.98% -13.59% 39.39% -
  Horiz. % 227.27% 151.52% 162.12% 140.91% 120.45% 139.39% 100.00%
P/EPS 17.47 21.73 21.27 48.94 20.57 30.36 20.13 -2.33%
  YoY % -19.60% 2.16% -56.54% 137.92% -32.25% 50.82% -
  Horiz. % 86.79% 107.95% 105.66% 243.12% 102.19% 150.82% 100.00%
EY 5.73 4.60 4.70 2.04 4.86 3.29 4.97 2.40%
  YoY % 24.57% -2.13% 130.39% -58.02% 47.72% -33.80% -
  Horiz. % 115.29% 92.56% 94.57% 41.05% 97.79% 66.20% 100.00%
DY 2.55 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 0.35 0.37 0.25 0.27 0.50 0.28 0.18 11.71%
  YoY % -5.41% 48.00% -7.41% -46.00% 78.57% 55.56% -
  Horiz. % 194.44% 205.56% 138.89% 150.00% 277.78% 155.56% 100.00%
Price Multiplier on Announcement Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 23/04/15 25/04/14 30/04/13 30/04/12 25/04/11 29/04/10 30/04/09 -
Price 0.8700 1.0500 0.6300 0.5100 0.5300 0.5100 0.4500 -
P/RPS 3.32 2.69 2.59 1.82 1.69 1.84 1.85 10.23%
  YoY % 23.42% 3.86% 42.31% 7.69% -8.15% -0.54% -
  Horiz. % 179.46% 145.41% 140.00% 98.38% 91.35% 99.46% 100.00%
P/EPS 19.36 29.25 25.77 48.00 21.81 30.36 28.30 -6.13%
  YoY % -33.81% 13.50% -46.31% 120.08% -28.16% 7.28% -
  Horiz. % 68.41% 103.36% 91.06% 169.61% 77.07% 107.28% 100.00%
EY 5.17 3.42 3.88 2.08 4.59 3.29 3.53 6.56%
  YoY % 51.17% -11.86% 86.54% -54.68% 39.51% -6.80% -
  Horiz. % 146.46% 96.88% 109.92% 58.92% 130.03% 93.20% 100.00%
DY 2.30 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 0.39 0.49 0.31 0.26 0.53 0.28 0.25 7.69%
  YoY % -20.41% 58.06% 19.23% -50.94% 89.29% 12.00% -
  Horiz. % 156.00% 196.00% 124.00% 104.00% 212.00% 112.00% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers