Highlights

[EUPE] YoY 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 -     104.49%    YoY -     131.02%
Quarter Report


View:


Show?  YoY % Horiz. %

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 40,878 52,705 36,937 31,919 30,831 24,117 26,310 7.62%
  YoY % -22.44% 42.69% 15.72% 3.53% 27.84% -8.34% -
  Horiz. % 155.37% 200.32% 140.39% 121.32% 117.18% 91.66% 100.00%
PBT 6,866 6,339 7,461 4,635 2,644 2,148 367 62.90%
  YoY % 8.31% -15.04% 60.97% 75.30% 23.09% 485.29% -
  Horiz. % 1,870.84% 1,727.25% 2,032.97% 1,262.94% 720.44% 585.29% 100.00%
Tax -3,474 -2,864 -2,309 -1,321 -1,222 -768 -249 55.13%
  YoY % -21.30% -24.04% -74.79% -8.10% -59.11% -208.43% -
  Horiz. % 1,395.18% 1,150.20% 927.31% 530.52% 490.76% 308.43% 100.00%
NP 3,392 3,475 5,152 3,314 1,422 1,380 118 74.98%
  YoY % -2.39% -32.55% 55.46% 133.05% 3.04% 1,069.49% -
  Horiz. % 2,874.58% 2,944.92% 4,366.10% 2,808.47% 1,205.08% 1,169.49% 100.00%
NP to SH 3,435 3,243 4,513 2,458 1,064 1,038 118 75.35%
  YoY % 5.92% -28.14% 83.60% 131.02% 2.50% 779.66% -
  Horiz. % 2,911.02% 2,748.31% 3,824.58% 2,083.05% 901.69% 879.66% 100.00%
Tax Rate 50.60 % 45.18 % 30.95 % 28.50 % 46.22 % 35.75 % 67.85 % -4.77%
  YoY % 12.00% 45.98% 8.60% -38.34% 29.29% -47.31% -
  Horiz. % 74.58% 66.59% 45.62% 42.00% 68.12% 52.69% 100.00%
Total Cost 37,486 49,230 31,785 28,605 29,409 22,737 26,192 6.15%
  YoY % -23.86% 54.88% 11.12% -2.73% 29.34% -13.19% -
  Horiz. % 143.12% 187.96% 121.35% 109.21% 112.28% 86.81% 100.00%
Net Worth 280,320 266,239 258,559 244,519 237,156 233,229 235,999 2.91%
  YoY % 5.29% 2.97% 5.74% 3.10% 1.68% -1.17% -
  Horiz. % 118.78% 112.81% 109.56% 103.61% 100.49% 98.83% 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 - - - - - - - -
  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
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Net Worth 280,320 266,239 258,559 244,519 237,156 233,229 235,999 2.91%
  YoY % 5.29% 2.97% 5.74% 3.10% 1.68% -1.17% -
  Horiz. % 118.78% 112.81% 109.56% 103.61% 100.49% 98.83% 100.00%
NOSH 128,000 128,000 128,000 128,020 128,192 128,148 131,111 -0.40%
  YoY % 0.00% 0.00% -0.02% -0.13% 0.03% -2.26% -
  Horiz. % 97.63% 97.63% 97.63% 97.64% 97.77% 97.74% 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 8.30 % 6.59 % 13.95 % 10.38 % 4.61 % 5.72 % 0.45 % 62.51%
  YoY % 25.95% -52.76% 34.39% 125.16% -19.41% 1,171.11% -
  Horiz. % 1,844.44% 1,464.44% 3,100.00% 2,306.67% 1,024.44% 1,271.11% 100.00%
ROE 1.23 % 1.22 % 1.75 % 1.01 % 0.45 % 0.45 % 0.05 % 70.50%
  YoY % 0.82% -30.29% 73.27% 124.44% 0.00% 800.00% -
  Horiz. % 2,460.00% 2,440.00% 3,500.00% 2,020.00% 900.00% 900.00% 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 31.94 41.18 28.86 24.93 24.05 18.82 20.07 8.05%
  YoY % -22.44% 42.69% 15.76% 3.66% 27.79% -6.23% -
  Horiz. % 159.14% 205.18% 143.80% 124.22% 119.83% 93.77% 100.00%
EPS 2.68 2.53 3.53 1.92 0.83 0.81 0.09 76.01%
  YoY % 5.93% -28.33% 83.85% 131.33% 2.47% 800.00% -
  Horiz. % 2,977.78% 2,811.11% 3,922.22% 2,133.33% 922.22% 900.00% 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 2.1900 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 31.94 41.18 28.86 24.94 24.09 18.84 20.55 7.62%
  YoY % -22.44% 42.69% 15.72% 3.53% 27.87% -8.32% -
  Horiz. % 155.43% 200.39% 140.44% 121.36% 117.23% 91.68% 100.00%
EPS 2.68 2.53 3.53 1.92 0.83 0.81 0.09 76.01%
  YoY % 5.93% -28.33% 83.85% 131.33% 2.47% 800.00% -
  Horiz. % 2,977.78% 2,811.11% 3,922.22% 2,133.33% 922.22% 900.00% 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 2.1900 2.0800 2.0200 1.9103 1.8528 1.8221 1.8437 2.91%
  YoY % 5.29% 2.97% 5.74% 3.10% 1.68% -1.17% -
  Horiz. % 118.78% 112.82% 109.56% 103.61% 100.49% 98.83% 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 2.80 1.76 1.84 1.72 2.20 2.66 2.09 4.99%
  YoY % 59.09% -4.35% 6.98% -21.82% -17.29% 27.27% -
  Horiz. % 133.97% 84.21% 88.04% 82.30% 105.26% 127.27% 100.00%
P/EPS 33.35 28.62 15.03 22.40 63.86 61.73 466.67 -35.57%
  YoY % 16.53% 90.42% -32.90% -64.92% 3.45% -86.77% -
  Horiz. % 7.15% 6.13% 3.22% 4.80% 13.68% 13.23% 100.00%
EY 3.00 3.49 6.65 4.47 1.57 1.62 0.21 55.74%
  YoY % -14.04% -47.52% 48.77% 184.71% -3.09% 671.43% -
  Horiz. % 1,428.57% 1,661.90% 3,166.67% 2,128.57% 747.62% 771.43% 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 0.41 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 2.49 1.82 1.96 2.09 2.16 2.44 2.49 -
  YoY % 36.81% -7.14% -6.22% -3.24% -11.48% -2.01% -
  Horiz. % 100.00% 73.09% 78.71% 83.94% 86.75% 97.99% 100.00%
P/EPS 29.62 29.60 16.02 27.08 62.65 56.79 555.56 -38.64%
  YoY % 0.07% 84.77% -40.84% -56.78% 10.32% -89.78% -
  Horiz. % 5.33% 5.33% 2.88% 4.87% 11.28% 10.22% 100.00%
EY 3.38 3.38 6.24 3.69 1.60 1.76 0.18 63.00%
  YoY % 0.00% -45.83% 69.11% 130.63% -9.09% 877.78% -
  Horiz. % 1,877.78% 1,877.78% 3,466.67% 2,050.00% 888.89% 977.78% 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 0.36 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

533  406  509  444 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.025 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 K1 0.54+0.095 
 JAG 0.095+0.015 
 HLT 0.92+0.225 
 AIRASIA 0.86+0.035 
 CAREPLS 1.54+0.35 
 HLT-WA 0.61+0.17 
 BCMALL 0.305+0.045 

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