Highlights

[EUPE] YoY Quarter Result on 2015-11-30 [#3]

Stock [EUPE]: EUPE CORP BHD
Announcement Date 21-Jan-2016
Admission Sponsor -
Sponsor -
Financial Year 29-Feb-2016
Quarter 30-Nov-2015  [#3]
Profit Trend QoQ -     -95.48%    YoY -     -98.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Revenue 94,348 70,421 34,927 35,449 40,878 52,705 36,937 16.91%
  YoY % 33.98% 101.62% -1.47% -13.28% -22.44% 42.69% -
  Horiz. % 255.43% 190.65% 94.56% 95.97% 110.67% 142.69% 100.00%
PBT 14,176 8,829 -883 343 6,866 6,339 7,461 11.29%
  YoY % 60.56% 1,099.89% -357.43% -95.00% 8.31% -15.04% -
  Horiz. % 190.00% 118.34% -11.83% 4.60% 92.03% 84.96% 100.00%
Tax -3,934 -761 -281 -366 -3,474 -2,864 -2,309 9.28%
  YoY % -416.95% -170.82% 23.22% 89.46% -21.30% -24.04% -
  Horiz. % 170.38% 32.96% 12.17% 15.85% 150.45% 124.04% 100.00%
NP 10,242 8,068 -1,164 -23 3,392 3,475 5,152 12.13%
  YoY % 26.95% 793.13% -4,960.87% -100.68% -2.39% -32.55% -
  Horiz. % 198.80% 156.60% -22.59% -0.45% 65.84% 67.45% 100.00%
NP to SH 4,431 2,661 -2,708 48 3,435 3,243 4,513 -0.31%
  YoY % 66.52% 198.26% -5,741.67% -98.60% 5.92% -28.14% -
  Horiz. % 98.18% 58.96% -60.00% 1.06% 76.11% 71.86% 100.00%
Tax Rate 27.75 % 8.62 % - % 106.71 % 50.60 % 45.18 % 30.95 % -1.80%
  YoY % 221.93% 0.00% 0.00% 110.89% 12.00% 45.98% -
  Horiz. % 89.66% 27.85% 0.00% 344.78% 163.49% 145.98% 100.00%
Total Cost 84,106 62,353 36,091 35,472 37,486 49,230 31,785 17.60%
  YoY % 34.89% 72.77% 1.75% -5.37% -23.86% 54.88% -
  Horiz. % 264.61% 196.17% 113.55% 111.60% 117.94% 154.88% 100.00%
Net Worth 307,200 288,000 285,440 285,440 280,320 266,239 258,559 2.91%
  YoY % 6.67% 0.90% 0.00% 1.83% 5.29% 2.97% -
  Horiz. % 118.81% 111.39% 110.40% 110.40% 108.42% 102.97% 100.00%
Dividend
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 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
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Net Worth 307,200 288,000 285,440 285,440 280,320 266,239 258,559 2.91%
  YoY % 6.67% 0.90% 0.00% 1.83% 5.29% 2.97% -
  Horiz. % 118.81% 111.39% 110.40% 110.40% 108.42% 102.97% 100.00%
NOSH 128,000 128,000 128,000 128,000 128,000 128,000 128,000 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
NP Margin 10.86 % 11.46 % -3.33 % -0.06 % 8.30 % 6.59 % 13.95 % -4.09%
  YoY % -5.24% 444.14% -5,450.00% -100.72% 25.95% -52.76% -
  Horiz. % 77.85% 82.15% -23.87% -0.43% 59.50% 47.24% 100.00%
ROE 1.44 % 0.92 % -0.95 % 0.02 % 1.23 % 1.22 % 1.75 % -3.20%
  YoY % 56.52% 196.84% -4,850.00% -98.37% 0.82% -30.29% -
  Horiz. % 82.29% 52.57% -54.29% 1.14% 70.29% 69.71% 100.00%
Per Share
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 73.71 55.02 27.29 27.69 31.94 41.18 28.86 16.91%
  YoY % 33.97% 101.61% -1.44% -13.31% -22.44% 42.69% -
  Horiz. % 255.41% 190.64% 94.56% 95.95% 110.67% 142.69% 100.00%
EPS 3.46 2.08 -2.12 0.04 2.68 2.53 3.53 -0.33%
  YoY % 66.35% 198.11% -5,400.00% -98.51% 5.93% -28.33% -
  Horiz. % 98.02% 58.92% -60.06% 1.13% 75.92% 71.67% 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 2.4000 2.2500 2.2300 2.2300 2.1900 2.0800 2.0200 2.91%
  YoY % 6.67% 0.90% 0.00% 1.83% 5.29% 2.97% -
  Horiz. % 118.81% 111.39% 110.40% 110.40% 108.42% 102.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 128,000
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 73.71 55.02 27.29 27.69 31.94 41.18 28.86 16.91%
  YoY % 33.97% 101.61% -1.44% -13.31% -22.44% 42.69% -
  Horiz. % 255.41% 190.64% 94.56% 95.95% 110.67% 142.69% 100.00%
EPS 3.46 2.08 -2.12 0.04 2.68 2.53 3.53 -0.33%
  YoY % 66.35% 198.11% -5,400.00% -98.51% 5.93% -28.33% -
  Horiz. % 98.02% 58.92% -60.06% 1.13% 75.92% 71.67% 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 2.4000 2.2500 2.2300 2.2300 2.1900 2.0800 2.0200 2.91%
  YoY % 6.67% 0.90% 0.00% 1.83% 5.29% 2.97% -
  Horiz. % 118.81% 111.39% 110.40% 110.40% 108.42% 102.97% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 -
Price 0.6550 1.1000 0.7800 0.8300 0.8950 0.7250 0.5300 -
P/RPS 0.89 2.00 2.86 3.00 2.80 1.76 1.84 -11.40%
  YoY % -55.50% -30.07% -4.67% 7.14% 59.09% -4.35% -
  Horiz. % 48.37% 108.70% 155.43% 163.04% 152.17% 95.65% 100.00%
P/EPS 18.92 52.91 -36.87 2,213.33 33.35 28.62 15.03 3.91%
  YoY % -64.24% 243.50% -101.67% 6,536.67% 16.53% 90.42% -
  Horiz. % 125.88% 352.03% -245.31% 14,726.08% 221.89% 190.42% 100.00%
EY 5.29 1.89 -2.71 0.05 3.00 3.49 6.65 -3.74%
  YoY % 179.89% 169.74% -5,520.00% -98.33% -14.04% -47.52% -
  Horiz. % 79.55% 28.42% -40.75% 0.75% 45.11% 52.48% 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 0.27 0.49 0.35 0.37 0.41 0.35 0.26 0.63%
  YoY % -44.90% 40.00% -5.41% -9.76% 17.14% 34.62% -
  Horiz. % 103.85% 188.46% 134.62% 142.31% 157.69% 134.62% 100.00%
Price Multiplier on Announcement Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 24/01/19 25/01/18 19/01/17 21/01/16 23/01/15 23/01/14 23/01/13 -
Price 0.5800 1.0400 0.7800 0.8000 0.7950 0.7500 0.5650 -
P/RPS 0.79 1.89 2.86 2.89 2.49 1.82 1.96 -14.05%
  YoY % -58.20% -33.92% -1.04% 16.06% 36.81% -7.14% -
  Horiz. % 40.31% 96.43% 145.92% 147.45% 127.04% 92.86% 100.00%
P/EPS 16.75 50.03 -36.87 2,133.33 29.62 29.60 16.02 0.75%
  YoY % -66.52% 235.69% -101.73% 7,102.33% 0.07% 84.77% -
  Horiz. % 104.56% 312.30% -230.15% 13,316.67% 184.89% 184.77% 100.00%
EY 5.97 2.00 -2.71 0.05 3.38 3.38 6.24 -0.73%
  YoY % 198.50% 173.80% -5,520.00% -98.52% 0.00% -45.83% -
  Horiz. % 95.67% 32.05% -43.43% 0.80% 54.17% 54.17% 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 0.24 0.46 0.35 0.36 0.36 0.36 0.28 -2.54%
  YoY % -47.83% 31.43% -2.78% 0.00% 0.00% 28.57% -
  Horiz. % 85.71% 164.29% 125.00% 128.57% 128.57% 128.57% 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