Highlights

[EUPE] YoY Quarter Result on 2014-11-30 [#3]

Stock [EUPE]: EUPE CORP BHD
Announcement Date 23-Jan-2015
Admission Sponsor -
Sponsor -
Financial Year 28-Feb-2015
Quarter 30-Nov-2014  [#3]
Profit Trend QoQ -     -3.08%    YoY -     5.92%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Revenue 70,421 34,927 35,449 40,878 52,705 36,937 31,919 14.08%
  YoY % 101.62% -1.47% -13.28% -22.44% 42.69% 15.72% -
  Horiz. % 220.62% 109.42% 111.06% 128.07% 165.12% 115.72% 100.00%
PBT 8,829 -883 343 6,866 6,339 7,461 4,635 11.33%
  YoY % 1,099.89% -357.43% -95.00% 8.31% -15.04% 60.97% -
  Horiz. % 190.49% -19.05% 7.40% 148.13% 136.76% 160.97% 100.00%
Tax -761 -281 -366 -3,474 -2,864 -2,309 -1,321 -8.77%
  YoY % -170.82% 23.22% 89.46% -21.30% -24.04% -74.79% -
  Horiz. % 57.61% 21.27% 27.71% 262.98% 216.81% 174.79% 100.00%
NP 8,068 -1,164 -23 3,392 3,475 5,152 3,314 15.97%
  YoY % 793.13% -4,960.87% -100.68% -2.39% -32.55% 55.46% -
  Horiz. % 243.45% -35.12% -0.69% 102.35% 104.86% 155.46% 100.00%
NP to SH 2,661 -2,708 48 3,435 3,243 4,513 2,458 1.33%
  YoY % 198.26% -5,741.67% -98.60% 5.92% -28.14% 83.60% -
  Horiz. % 108.26% -110.17% 1.95% 139.75% 131.94% 183.60% 100.00%
Tax Rate 8.62 % - % 106.71 % 50.60 % 45.18 % 30.95 % 28.50 % -18.05%
  YoY % 0.00% 0.00% 110.89% 12.00% 45.98% 8.60% -
  Horiz. % 30.25% 0.00% 374.42% 177.54% 158.53% 108.60% 100.00%
Total Cost 62,353 36,091 35,472 37,486 49,230 31,785 28,605 13.85%
  YoY % 72.77% 1.75% -5.37% -23.86% 54.88% 11.12% -
  Horiz. % 217.98% 126.17% 124.01% 131.05% 172.10% 111.12% 100.00%
Net Worth 288,000 285,440 285,440 280,320 266,239 258,559 244,519 2.76%
  YoY % 0.90% 0.00% 1.83% 5.29% 2.97% 5.74% -
  Horiz. % 117.78% 116.73% 116.73% 114.64% 108.88% 105.74% 100.00%
Dividend
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 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
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Net Worth 288,000 285,440 285,440 280,320 266,239 258,559 244,519 2.76%
  YoY % 0.90% 0.00% 1.83% 5.29% 2.97% 5.74% -
  Horiz. % 117.78% 116.73% 116.73% 114.64% 108.88% 105.74% 100.00%
NOSH 128,000 128,000 128,000 128,000 128,000 128,000 128,020 -0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.02% -
  Horiz. % 99.98% 99.98% 99.98% 99.98% 99.98% 99.98% 100.00%
Ratio Analysis
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
NP Margin 11.46 % -3.33 % -0.06 % 8.30 % 6.59 % 13.95 % 10.38 % 1.66%
  YoY % 444.14% -5,450.00% -100.72% 25.95% -52.76% 34.39% -
  Horiz. % 110.40% -32.08% -0.58% 79.96% 63.49% 134.39% 100.00%
ROE 0.92 % -0.95 % 0.02 % 1.23 % 1.22 % 1.75 % 1.01 % -1.54%
  YoY % 196.84% -4,850.00% -98.37% 0.82% -30.29% 73.27% -
  Horiz. % 91.09% -94.06% 1.98% 121.78% 120.79% 173.27% 100.00%
Per Share
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 55.02 27.29 27.69 31.94 41.18 28.86 24.93 14.09%
  YoY % 101.61% -1.44% -13.31% -22.44% 42.69% 15.76% -
  Horiz. % 220.70% 109.47% 111.07% 128.12% 165.18% 115.76% 100.00%
EPS 2.08 -2.12 0.04 2.68 2.53 3.53 1.92 1.34%
  YoY % 198.11% -5,400.00% -98.51% 5.93% -28.33% 83.85% -
  Horiz. % 108.33% -110.42% 2.08% 139.58% 131.77% 183.85% 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 2.2500 2.2300 2.2300 2.1900 2.0800 2.0200 1.9100 2.77%
  YoY % 0.90% 0.00% 1.83% 5.29% 2.97% 5.76% -
  Horiz. % 117.80% 116.75% 116.75% 114.66% 108.90% 105.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 128,000
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 55.02 27.29 27.69 31.94 41.18 28.86 24.94 14.08%
  YoY % 101.61% -1.44% -13.31% -22.44% 42.69% 15.72% -
  Horiz. % 220.61% 109.42% 111.03% 128.07% 165.12% 115.72% 100.00%
EPS 2.08 -2.12 0.04 2.68 2.53 3.53 1.92 1.34%
  YoY % 198.11% -5,400.00% -98.51% 5.93% -28.33% 83.85% -
  Horiz. % 108.33% -110.42% 2.08% 139.58% 131.77% 183.85% 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 2.2500 2.2300 2.2300 2.1900 2.0800 2.0200 1.9103 2.76%
  YoY % 0.90% 0.00% 1.83% 5.29% 2.97% 5.74% -
  Horiz. % 117.78% 116.74% 116.74% 114.64% 108.88% 105.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 -
Price 1.1000 0.7800 0.8300 0.8950 0.7250 0.5300 0.4300 -
P/RPS 2.00 2.86 3.00 2.80 1.76 1.84 1.72 2.54%
  YoY % -30.07% -4.67% 7.14% 59.09% -4.35% 6.98% -
  Horiz. % 116.28% 166.28% 174.42% 162.79% 102.33% 106.98% 100.00%
P/EPS 52.91 -36.87 2,213.33 33.35 28.62 15.03 22.40 15.39%
  YoY % 243.50% -101.67% 6,536.67% 16.53% 90.42% -32.90% -
  Horiz. % 236.21% -164.60% 9,880.94% 148.88% 127.77% 67.10% 100.00%
EY 1.89 -2.71 0.05 3.00 3.49 6.65 4.47 -13.35%
  YoY % 169.74% -5,520.00% -98.33% -14.04% -47.52% 48.77% -
  Horiz. % 42.28% -60.63% 1.12% 67.11% 78.08% 148.77% 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 0.49 0.35 0.37 0.41 0.35 0.26 0.23 13.42%
  YoY % 40.00% -5.41% -9.76% 17.14% 34.62% 13.04% -
  Horiz. % 213.04% 152.17% 160.87% 178.26% 152.17% 113.04% 100.00%
Price Multiplier on Announcement Date
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 25/01/18 19/01/17 21/01/16 23/01/15 23/01/14 23/01/13 31/01/12 -
Price 1.0400 0.7800 0.8000 0.7950 0.7500 0.5650 0.5200 -
P/RPS 1.89 2.86 2.89 2.49 1.82 1.96 2.09 -1.66%
  YoY % -33.92% -1.04% 16.06% 36.81% -7.14% -6.22% -
  Horiz. % 90.43% 136.84% 138.28% 119.14% 87.08% 93.78% 100.00%
P/EPS 50.03 -36.87 2,133.33 29.62 29.60 16.02 27.08 10.76%
  YoY % 235.69% -101.73% 7,102.33% 0.07% 84.77% -40.84% -
  Horiz. % 184.75% -136.15% 7,877.88% 109.38% 109.31% 59.16% 100.00%
EY 2.00 -2.71 0.05 3.38 3.38 6.24 3.69 -9.70%
  YoY % 173.80% -5,520.00% -98.52% 0.00% -45.83% 69.11% -
  Horiz. % 54.20% -73.44% 1.36% 91.60% 91.60% 169.11% 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 0.46 0.35 0.36 0.36 0.36 0.28 0.27 9.28%
  YoY % 31.43% -2.78% 0.00% 0.00% 28.57% 3.70% -
  Horiz. % 170.37% 129.63% 133.33% 133.33% 133.33% 103.70% 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.
 


 

224  496  523  1087 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34-0.035 
 AVI 0.165+0.005 
 ASB 0.19-0.03 
 DSONIC 1.17+0.13 
 SAPNRG 0.205-0.005 
 PWRWELL 0.365-0.045 
 XOX 0.0550.00 
 HSI-C7V 0.265+0.06 
 MYEG 1.12-0.06 
 DSONIC-WA 0.50+0.115 
Partners & Brokers