Highlights

[EUPE] YoY Quarter Result on 2009-11-30 [#3]

Stock [EUPE]: EUPE CORP BHD
Announcement Date 20-Jan-2010
Admission Sponsor -
Sponsor -
Financial Year 28-Feb-2010
Quarter 30-Nov-2009  [#3]
Profit Trend QoQ -     208.01%    YoY -     779.66%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 36,937 31,919 30,831 24,117 26,310 32,209 38,843 -0.83%
  YoY % 15.72% 3.53% 27.84% -8.34% -18.31% -17.08% -
  Horiz. % 95.09% 82.17% 79.37% 62.09% 67.73% 82.92% 100.00%
PBT 7,461 4,635 2,644 2,148 367 5,011 3,019 16.26%
  YoY % 60.97% 75.30% 23.09% 485.29% -92.68% 65.98% -
  Horiz. % 247.13% 153.53% 87.58% 71.15% 12.16% 165.98% 100.00%
Tax -2,309 -1,321 -1,222 -768 -249 -1,814 -1,289 10.19%
  YoY % -74.79% -8.10% -59.11% -208.43% 86.27% -40.73% -
  Horiz. % 179.13% 102.48% 94.80% 59.58% 19.32% 140.73% 100.00%
NP 5,152 3,314 1,422 1,380 118 3,197 1,730 19.93%
  YoY % 55.46% 133.05% 3.04% 1,069.49% -96.31% 84.80% -
  Horiz. % 297.80% 191.56% 82.20% 79.77% 6.82% 184.80% 100.00%
NP to SH 4,513 2,458 1,064 1,038 118 3,197 1,731 17.30%
  YoY % 83.60% 131.02% 2.50% 779.66% -96.31% 84.69% -
  Horiz. % 260.72% 142.00% 61.47% 59.97% 6.82% 184.69% 100.00%
Tax Rate 30.95 % 28.50 % 46.22 % 35.75 % 67.85 % 36.20 % 42.70 % -5.22%
  YoY % 8.60% -38.34% 29.29% -47.31% 87.43% -15.22% -
  Horiz. % 72.48% 66.74% 108.24% 83.72% 158.90% 84.78% 100.00%
Total Cost 31,785 28,605 29,409 22,737 26,192 29,012 37,113 -2.55%
  YoY % 11.12% -2.73% 29.34% -13.19% -9.72% -21.83% -
  Horiz. % 85.64% 77.08% 79.24% 61.26% 70.57% 78.17% 100.00%
Net Worth 258,559 244,519 237,156 233,229 235,999 221,232 206,437 3.82%
  YoY % 5.74% 3.10% 1.68% -1.17% 6.68% 7.17% -
  Horiz. % 125.25% 118.45% 114.88% 112.98% 114.32% 107.17% 100.00%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 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
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 258,559 244,519 237,156 233,229 235,999 221,232 206,437 3.82%
  YoY % 5.74% 3.10% 1.68% -1.17% 6.68% 7.17% -
  Horiz. % 125.25% 118.45% 114.88% 112.98% 114.32% 107.17% 100.00%
NOSH 128,000 128,020 128,192 128,148 131,111 127,880 128,222 -0.03%
  YoY % -0.02% -0.13% 0.03% -2.26% 2.53% -0.27% -
  Horiz. % 99.83% 99.84% 99.98% 99.94% 102.25% 99.73% 100.00%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 13.95 % 10.38 % 4.61 % 5.72 % 0.45 % 9.93 % 4.45 % 20.96%
  YoY % 34.39% 125.16% -19.41% 1,171.11% -95.47% 123.15% -
  Horiz. % 313.48% 233.26% 103.60% 128.54% 10.11% 223.15% 100.00%
ROE 1.75 % 1.01 % 0.45 % 0.45 % 0.05 % 1.45 % 0.84 % 13.00%
  YoY % 73.27% 124.44% 0.00% 800.00% -96.55% 72.62% -
  Horiz. % 208.33% 120.24% 53.57% 53.57% 5.95% 172.62% 100.00%
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 28.86 24.93 24.05 18.82 20.07 25.19 30.29 -0.80%
  YoY % 15.76% 3.66% 27.79% -6.23% -20.33% -16.84% -
  Horiz. % 95.28% 82.30% 79.40% 62.13% 66.26% 83.16% 100.00%
EPS 3.53 1.92 0.83 0.81 0.09 2.50 1.35 17.36%
  YoY % 83.85% 131.33% 2.47% 800.00% -96.40% 85.19% -
  Horiz. % 261.48% 142.22% 61.48% 60.00% 6.67% 185.19% 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 2.0200 1.9100 1.8500 1.8200 1.8000 1.7300 1.6100 3.85%
  YoY % 5.76% 3.24% 1.65% 1.11% 4.05% 7.45% -
  Horiz. % 125.47% 118.63% 114.91% 113.04% 111.80% 107.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 128,000
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 28.86 24.94 24.09 18.84 20.55 25.16 30.35 -0.83%
  YoY % 15.72% 3.53% 27.87% -8.32% -18.32% -17.10% -
  Horiz. % 95.09% 82.17% 79.37% 62.08% 67.71% 82.90% 100.00%
EPS 3.53 1.92 0.83 0.81 0.09 2.50 1.35 17.36%
  YoY % 83.85% 131.33% 2.47% 800.00% -96.40% 85.19% -
  Horiz. % 261.48% 142.22% 61.48% 60.00% 6.67% 185.19% 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 2.0200 1.9103 1.8528 1.8221 1.8437 1.7284 1.6128 3.82%
  YoY % 5.74% 3.10% 1.68% -1.17% 6.67% 7.17% -
  Horiz. % 125.25% 118.45% 114.88% 112.98% 114.32% 107.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.5300 0.4300 0.5300 0.5000 0.4200 0.7100 0.4600 -
P/RPS 1.84 1.72 2.20 2.66 2.09 2.82 1.52 3.23%
  YoY % 6.98% -21.82% -17.29% 27.27% -25.89% 85.53% -
  Horiz. % 121.05% 113.16% 144.74% 175.00% 137.50% 185.53% 100.00%
P/EPS 15.03 22.40 63.86 61.73 466.67 28.40 34.07 -12.74%
  YoY % -32.90% -64.92% 3.45% -86.77% 1,543.20% -16.64% -
  Horiz. % 44.12% 65.75% 187.44% 181.19% 1,369.74% 83.36% 100.00%
EY 6.65 4.47 1.57 1.62 0.21 3.52 2.93 14.62%
  YoY % 48.77% 184.71% -3.09% 671.43% -94.03% 20.14% -
  Horiz. % 226.96% 152.56% 53.58% 55.29% 7.17% 120.14% 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 0.26 0.23 0.29 0.27 0.23 0.41 0.29 -1.80%
  YoY % 13.04% -20.69% 7.41% 17.39% -43.90% 41.38% -
  Horiz. % 89.66% 79.31% 100.00% 93.10% 79.31% 141.38% 100.00%
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 23/01/13 31/01/12 31/01/11 20/01/10 22/01/09 31/01/08 16/01/07 -
Price 0.5650 0.5200 0.5200 0.4600 0.5000 0.6900 0.4600 -
P/RPS 1.96 2.09 2.16 2.44 2.49 2.74 1.52 4.32%
  YoY % -6.22% -3.24% -11.48% -2.01% -9.12% 80.26% -
  Horiz. % 128.95% 137.50% 142.11% 160.53% 163.82% 180.26% 100.00%
P/EPS 16.02 27.08 62.65 56.79 555.56 27.60 34.07 -11.81%
  YoY % -40.84% -56.78% 10.32% -89.78% 1,912.90% -18.99% -
  Horiz. % 47.02% 79.48% 183.89% 166.69% 1,630.64% 81.01% 100.00%
EY 6.24 3.69 1.60 1.76 0.18 3.62 2.93 13.41%
  YoY % 69.11% 130.63% -9.09% 877.78% -95.03% 23.55% -
  Horiz. % 212.97% 125.94% 54.61% 60.07% 6.14% 123.55% 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 0.28 0.27 0.28 0.25 0.28 0.40 0.29 -0.58%
  YoY % 3.70% -3.57% 12.00% -10.71% -30.00% 37.93% -
  Horiz. % 96.55% 93.10% 96.55% 86.21% 96.55% 137.93% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 2.000.00 
 UCREST 0.1450.00 
 EITA 1.530.00 
 PUC 0.050.00 
 WILLOW 0.5750.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
5. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers