Highlights

[EUPE] YoY Quarter Result on 2012-11-30 [#3]

Stock [EUPE]: EUPE CORP BHD
Announcement Date 23-Jan-2013
Admission Sponsor -
Sponsor -
Financial Year 28-Feb-2013
Quarter 30-Nov-2012  [#3]
Profit Trend QoQ -     7.81%    YoY -     83.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 35,449 40,878 52,705 36,937 31,919 30,831 24,117 6.63%
  YoY % -13.28% -22.44% 42.69% 15.72% 3.53% 27.84% -
  Horiz. % 146.99% 169.50% 218.54% 153.16% 132.35% 127.84% 100.00%
PBT 343 6,866 6,339 7,461 4,635 2,644 2,148 -26.33%
  YoY % -95.00% 8.31% -15.04% 60.97% 75.30% 23.09% -
  Horiz. % 15.97% 319.65% 295.11% 347.35% 215.78% 123.09% 100.00%
Tax -366 -3,474 -2,864 -2,309 -1,321 -1,222 -768 -11.62%
  YoY % 89.46% -21.30% -24.04% -74.79% -8.10% -59.11% -
  Horiz. % 47.66% 452.34% 372.92% 300.65% 172.01% 159.11% 100.00%
NP -23 3,392 3,475 5,152 3,314 1,422 1,380 -
  YoY % -100.68% -2.39% -32.55% 55.46% 133.05% 3.04% -
  Horiz. % -1.67% 245.80% 251.81% 373.33% 240.14% 103.04% 100.00%
NP to SH 48 3,435 3,243 4,513 2,458 1,064 1,038 -40.07%
  YoY % -98.60% 5.92% -28.14% 83.60% 131.02% 2.50% -
  Horiz. % 4.62% 330.92% 312.43% 434.78% 236.80% 102.50% 100.00%
Tax Rate 106.71 % 50.60 % 45.18 % 30.95 % 28.50 % 46.22 % 35.75 % 19.98%
  YoY % 110.89% 12.00% 45.98% 8.60% -38.34% 29.29% -
  Horiz. % 298.49% 141.54% 126.38% 86.57% 79.72% 129.29% 100.00%
Total Cost 35,472 37,486 49,230 31,785 28,605 29,409 22,737 7.69%
  YoY % -5.37% -23.86% 54.88% 11.12% -2.73% 29.34% -
  Horiz. % 156.01% 164.87% 216.52% 139.79% 125.81% 129.34% 100.00%
Net Worth 285,440 280,320 266,239 258,559 244,519 237,156 233,229 3.42%
  YoY % 1.83% 5.29% 2.97% 5.74% 3.10% 1.68% -
  Horiz. % 122.39% 120.19% 114.15% 110.86% 104.84% 101.68% 100.00%
Dividend
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 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
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 285,440 280,320 266,239 258,559 244,519 237,156 233,229 3.42%
  YoY % 1.83% 5.29% 2.97% 5.74% 3.10% 1.68% -
  Horiz. % 122.39% 120.19% 114.15% 110.86% 104.84% 101.68% 100.00%
NOSH 128,000 128,000 128,000 128,000 128,020 128,192 128,148 -0.02%
  YoY % 0.00% 0.00% 0.00% -0.02% -0.13% 0.03% -
  Horiz. % 99.88% 99.88% 99.88% 99.88% 99.90% 100.03% 100.00%
Ratio Analysis
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin -0.06 % 8.30 % 6.59 % 13.95 % 10.38 % 4.61 % 5.72 % -
  YoY % -100.72% 25.95% -52.76% 34.39% 125.16% -19.41% -
  Horiz. % -1.05% 145.10% 115.21% 243.88% 181.47% 80.59% 100.00%
ROE 0.02 % 1.23 % 1.22 % 1.75 % 1.01 % 0.45 % 0.45 % -40.47%
  YoY % -98.37% 0.82% -30.29% 73.27% 124.44% 0.00% -
  Horiz. % 4.44% 273.33% 271.11% 388.89% 224.44% 100.00% 100.00%
Per Share
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 27.69 31.94 41.18 28.86 24.93 24.05 18.82 6.64%
  YoY % -13.31% -22.44% 42.69% 15.76% 3.66% 27.79% -
  Horiz. % 147.13% 169.71% 218.81% 153.35% 132.47% 127.79% 100.00%
EPS 0.04 2.68 2.53 3.53 1.92 0.83 0.81 -39.42%
  YoY % -98.51% 5.93% -28.33% 83.85% 131.33% 2.47% -
  Horiz. % 4.94% 330.86% 312.35% 435.80% 237.04% 102.47% 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 2.2300 2.1900 2.0800 2.0200 1.9100 1.8500 1.8200 3.44%
  YoY % 1.83% 5.29% 2.97% 5.76% 3.24% 1.65% -
  Horiz. % 122.53% 120.33% 114.29% 110.99% 104.95% 101.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 128,000
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 27.69 31.94 41.18 28.86 24.94 24.09 18.84 6.63%
  YoY % -13.31% -22.44% 42.69% 15.72% 3.53% 27.87% -
  Horiz. % 146.97% 169.53% 218.58% 153.18% 132.38% 127.87% 100.00%
EPS 0.04 2.68 2.53 3.53 1.92 0.83 0.81 -39.42%
  YoY % -98.51% 5.93% -28.33% 83.85% 131.33% 2.47% -
  Horiz. % 4.94% 330.86% 312.35% 435.80% 237.04% 102.47% 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 2.2300 2.1900 2.0800 2.0200 1.9103 1.8528 1.8221 3.42%
  YoY % 1.83% 5.29% 2.97% 5.74% 3.10% 1.68% -
  Horiz. % 122.39% 120.19% 114.15% 110.86% 104.84% 101.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 0.8300 0.8950 0.7250 0.5300 0.4300 0.5300 0.5000 -
P/RPS 3.00 2.80 1.76 1.84 1.72 2.20 2.66 2.02%
  YoY % 7.14% 59.09% -4.35% 6.98% -21.82% -17.29% -
  Horiz. % 112.78% 105.26% 66.17% 69.17% 64.66% 82.71% 100.00%
P/EPS 2,213.33 33.35 28.62 15.03 22.40 63.86 61.73 81.54%
  YoY % 6,536.67% 16.53% 90.42% -32.90% -64.92% 3.45% -
  Horiz. % 3,585.50% 54.03% 46.36% 24.35% 36.29% 103.45% 100.00%
EY 0.05 3.00 3.49 6.65 4.47 1.57 1.62 -43.98%
  YoY % -98.33% -14.04% -47.52% 48.77% 184.71% -3.09% -
  Horiz. % 3.09% 185.19% 215.43% 410.49% 275.93% 96.91% 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 0.37 0.41 0.35 0.26 0.23 0.29 0.27 5.39%
  YoY % -9.76% 17.14% 34.62% 13.04% -20.69% 7.41% -
  Horiz. % 137.04% 151.85% 129.63% 96.30% 85.19% 107.41% 100.00%
Price Multiplier on Announcement Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 21/01/16 23/01/15 23/01/14 23/01/13 31/01/12 31/01/11 20/01/10 -
Price 0.8000 0.7950 0.7500 0.5650 0.5200 0.5200 0.4600 -
P/RPS 2.89 2.49 1.82 1.96 2.09 2.16 2.44 2.86%
  YoY % 16.06% 36.81% -7.14% -6.22% -3.24% -11.48% -
  Horiz. % 118.44% 102.05% 74.59% 80.33% 85.66% 88.52% 100.00%
P/EPS 2,133.33 29.62 29.60 16.02 27.08 62.65 56.79 82.96%
  YoY % 7,102.33% 0.07% 84.77% -40.84% -56.78% 10.32% -
  Horiz. % 3,756.52% 52.16% 52.12% 28.21% 47.68% 110.32% 100.00%
EY 0.05 3.38 3.38 6.24 3.69 1.60 1.76 -44.75%
  YoY % -98.52% 0.00% -45.83% 69.11% 130.63% -9.09% -
  Horiz. % 2.84% 192.05% 192.05% 354.55% 209.66% 90.91% 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 0.36 0.28 0.27 0.28 0.25 6.26%
  YoY % 0.00% 0.00% 28.57% 3.70% -3.57% 12.00% -
  Horiz. % 144.00% 144.00% 144.00% 112.00% 108.00% 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