Highlights

[EUPE] YoY Quarter Result on 2018-11-30 [#3]

Stock [EUPE]: EUPE CORP BHD
Announcement Date 24-Jan-2019
Admission Sponsor -
Sponsor -
Financial Year 28-Feb-2019
Quarter 30-Nov-2018  [#3]
Profit Trend QoQ -     -44.77%    YoY -     66.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Revenue 56,630 94,348 70,421 34,927 35,449 40,878 52,705 1.20%
  YoY % -39.98% 33.98% 101.62% -1.47% -13.28% -22.44% -
  Horiz. % 107.45% 179.01% 133.61% 66.27% 67.26% 77.56% 100.00%
PBT 13,540 14,176 8,829 -883 343 6,866 6,339 13.48%
  YoY % -4.49% 60.56% 1,099.89% -357.43% -95.00% 8.31% -
  Horiz. % 213.60% 223.63% 139.28% -13.93% 5.41% 108.31% 100.00%
Tax -3,370 -3,934 -761 -281 -366 -3,474 -2,864 2.75%
  YoY % 14.34% -416.95% -170.82% 23.22% 89.46% -21.30% -
  Horiz. % 117.67% 137.36% 26.57% 9.81% 12.78% 121.30% 100.00%
NP 10,170 10,242 8,068 -1,164 -23 3,392 3,475 19.59%
  YoY % -0.70% 26.95% 793.13% -4,960.87% -100.68% -2.39% -
  Horiz. % 292.66% 294.73% 232.17% -33.50% -0.66% 97.61% 100.00%
NP to SH 6,596 4,431 2,661 -2,708 48 3,435 3,243 12.56%
  YoY % 48.86% 66.52% 198.26% -5,741.67% -98.60% 5.92% -
  Horiz. % 203.39% 136.63% 82.05% -83.50% 1.48% 105.92% 100.00%
Tax Rate 24.89 % 27.75 % 8.62 % - % 106.71 % 50.60 % 45.18 % -9.45%
  YoY % -10.31% 221.93% 0.00% 0.00% 110.89% 12.00% -
  Horiz. % 55.09% 61.42% 19.08% 0.00% 236.19% 112.00% 100.00%
Total Cost 46,460 84,106 62,353 36,091 35,472 37,486 49,230 -0.96%
  YoY % -44.76% 34.89% 72.77% 1.75% -5.37% -23.86% -
  Horiz. % 94.37% 170.84% 126.66% 73.31% 72.05% 76.14% 100.00%
Net Worth 344,320 307,200 288,000 285,440 285,440 280,320 266,239 4.38%
  YoY % 12.08% 6.67% 0.90% 0.00% 1.83% 5.29% -
  Horiz. % 129.33% 115.38% 108.17% 107.21% 107.21% 105.29% 100.00%
Dividend
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Div 1,920 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 29.11 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Net Worth 344,320 307,200 288,000 285,440 285,440 280,320 266,239 4.38%
  YoY % 12.08% 6.67% 0.90% 0.00% 1.83% 5.29% -
  Horiz. % 129.33% 115.38% 108.17% 107.21% 107.21% 105.29% 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
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
NP Margin 17.96 % 10.86 % 11.46 % -3.33 % -0.06 % 8.30 % 6.59 % 18.18%
  YoY % 65.38% -5.24% 444.14% -5,450.00% -100.72% 25.95% -
  Horiz. % 272.53% 164.80% 173.90% -50.53% -0.91% 125.95% 100.00%
ROE 1.92 % 1.44 % 0.92 % -0.95 % 0.02 % 1.23 % 1.22 % 7.85%
  YoY % 33.33% 56.52% 196.84% -4,850.00% -98.37% 0.82% -
  Horiz. % 157.38% 118.03% 75.41% -77.87% 1.64% 100.82% 100.00%
Per Share
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 44.24 73.71 55.02 27.29 27.69 31.94 41.18 1.20%
  YoY % -39.98% 33.97% 101.61% -1.44% -13.31% -22.44% -
  Horiz. % 107.43% 178.99% 133.61% 66.27% 67.24% 77.56% 100.00%
EPS 5.15 3.46 2.08 -2.12 0.04 2.68 2.53 12.57%
  YoY % 48.84% 66.35% 198.11% -5,400.00% -98.51% 5.93% -
  Horiz. % 203.56% 136.76% 82.21% -83.79% 1.58% 105.93% 100.00%
DPS 1.50 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. % 100.00% - - - - - -
NAPS 2.6900 2.4000 2.2500 2.2300 2.2300 2.1900 2.0800 4.38%
  YoY % 12.08% 6.67% 0.90% 0.00% 1.83% 5.29% -
  Horiz. % 129.33% 115.38% 108.17% 107.21% 107.21% 105.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 128,000
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 44.24 73.71 55.02 27.29 27.69 31.94 41.18 1.20%
  YoY % -39.98% 33.97% 101.61% -1.44% -13.31% -22.44% -
  Horiz. % 107.43% 178.99% 133.61% 66.27% 67.24% 77.56% 100.00%
EPS 5.15 3.46 2.08 -2.12 0.04 2.68 2.53 12.57%
  YoY % 48.84% 66.35% 198.11% -5,400.00% -98.51% 5.93% -
  Horiz. % 203.56% 136.76% 82.21% -83.79% 1.58% 105.93% 100.00%
DPS 1.50 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. % 100.00% - - - - - -
NAPS 2.6900 2.4000 2.2500 2.2300 2.2300 2.1900 2.0800 4.38%
  YoY % 12.08% 6.67% 0.90% 0.00% 1.83% 5.29% -
  Horiz. % 129.33% 115.38% 108.17% 107.21% 107.21% 105.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 -
Price 0.6350 0.6550 1.1000 0.7800 0.8300 0.8950 0.7250 -
P/RPS 1.44 0.89 2.00 2.86 3.00 2.80 1.76 -3.29%
  YoY % 61.80% -55.50% -30.07% -4.67% 7.14% 59.09% -
  Horiz. % 81.82% 50.57% 113.64% 162.50% 170.45% 159.09% 100.00%
P/EPS 12.32 18.92 52.91 -36.87 2,213.33 33.35 28.62 -13.10%
  YoY % -34.88% -64.24% 243.50% -101.67% 6,536.67% 16.53% -
  Horiz. % 43.05% 66.11% 184.87% -128.83% 7,733.51% 116.53% 100.00%
EY 8.12 5.29 1.89 -2.71 0.05 3.00 3.49 15.10%
  YoY % 53.50% 179.89% 169.74% -5,520.00% -98.33% -14.04% -
  Horiz. % 232.66% 151.58% 54.15% -77.65% 1.43% 85.96% 100.00%
DY 2.36 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. % 100.00% - - - - - -
P/NAPS 0.24 0.27 0.49 0.35 0.37 0.41 0.35 -6.09%
  YoY % -11.11% -44.90% 40.00% -5.41% -9.76% 17.14% -
  Horiz. % 68.57% 77.14% 140.00% 100.00% 105.71% 117.14% 100.00%
Price Multiplier on Announcement Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 16/01/20 24/01/19 25/01/18 19/01/17 21/01/16 23/01/15 23/01/14 -
Price 0.6400 0.5800 1.0400 0.7800 0.8000 0.7950 0.7500 -
P/RPS 1.45 0.79 1.89 2.86 2.89 2.49 1.82 -3.72%
  YoY % 83.54% -58.20% -33.92% -1.04% 16.06% 36.81% -
  Horiz. % 79.67% 43.41% 103.85% 157.14% 158.79% 136.81% 100.00%
P/EPS 12.42 16.75 50.03 -36.87 2,133.33 29.62 29.60 -13.47%
  YoY % -25.85% -66.52% 235.69% -101.73% 7,102.33% 0.07% -
  Horiz. % 41.96% 56.59% 169.02% -124.56% 7,207.20% 100.07% 100.00%
EY 8.05 5.97 2.00 -2.71 0.05 3.38 3.38 15.55%
  YoY % 34.84% 198.50% 173.80% -5,520.00% -98.52% 0.00% -
  Horiz. % 238.17% 176.63% 59.17% -80.18% 1.48% 100.00% 100.00%
DY 2.34 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. % 100.00% - - - - - -
P/NAPS 0.24 0.24 0.46 0.35 0.36 0.36 0.36 -6.53%
  YoY % 0.00% -47.83% 31.43% -2.78% 0.00% 0.00% -
  Horiz. % 66.67% 66.67% 127.78% 97.22% 100.00% 100.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

148  245  529  1529 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VIVOCOM 0.05+0.005 
 SUPERMX-C1I 0.1550.00 
 DATAPRP 0.20-0.02 
 SUPERMX 9.83+0.05 
 VIVOCOM-WE 0.03+0.005 
 PRESBHD 0.455+0.045 
 AT 0.090.00 
 LBICAP-WB 0.215+0.01 
 MTRONIC 0.0550.00 
 FINTEC 0.090.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
2. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
5. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
8. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
PARTNERS & BROKERS