Highlights

[EUPE] YoY Quarter Result on 2019-11-30 [#3]

Stock [EUPE]: EUPE CORP BHD
Announcement Date 16-Jan-2020
Admission Sponsor -
Sponsor -
Financial Year 29-Feb-2020
Quarter 30-Nov-2019  [#3]
Profit Trend QoQ -     -36.17%    YoY -     48.86%
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.
 


 

1973 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.750.00 
 KOTRA 2.230.00 
 UCREST 0.120.00 
 EITA 1.470.00 
 PUC 0.0450.00 
 WILLOW 0.5350.00 
 IRIS 0.1450.00 
 HSI-C9L 0.3150.00 
 HOOVER 0.400.00 
 BTECH 0.220.00 
Partners & Brokers