Highlights

[EUPE] YoY Quarter Result on 2010-08-31 [#2]

Stock [EUPE]: EUPE CORP BHD
Announcement Date 25-Oct-2010
Admission Sponsor -
Sponsor -
Financial Year 28-Feb-2011
Quarter 31-Aug-2010  [#2]
Profit Trend QoQ -     14.85%    YoY -     28.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Revenue 46,681 40,983 40,973 26,016 24,725 31,963 34,687 5.07%
  YoY % 13.90% 0.02% 57.49% 5.22% -22.64% -7.85% -
  Horiz. % 134.58% 118.15% 118.12% 75.00% 71.28% 92.15% 100.00%
PBT 5,331 6,818 3,113 1,675 1,755 1,992 4,574 2.58%
  YoY % -21.81% 119.02% 85.85% -4.56% -11.90% -56.45% -
  Horiz. % 116.55% 149.06% 68.06% 36.62% 38.37% 43.55% 100.00%
Tax -1,279 -2,138 -1,059 -597 -750 -1,098 -1,780 -5.36%
  YoY % 40.18% -101.89% -77.39% 20.40% 31.69% 38.31% -
  Horiz. % 71.85% 120.11% 59.49% 33.54% 42.13% 61.69% 100.00%
NP 4,052 4,680 2,054 1,078 1,005 894 2,794 6.39%
  YoY % -13.42% 127.85% 90.54% 7.26% 12.42% -68.00% -
  Horiz. % 145.03% 167.50% 73.51% 38.58% 35.97% 32.00% 100.00%
NP to SH 4,244 4,186 1,202 433 337 895 2,801 7.16%
  YoY % 1.39% 248.25% 177.60% 28.49% -62.35% -68.05% -
  Horiz. % 151.52% 149.45% 42.91% 15.46% 12.03% 31.95% 100.00%
Tax Rate 23.99 % 31.36 % 34.02 % 35.64 % 42.74 % 55.12 % 38.92 % -7.74%
  YoY % -23.50% -7.82% -4.55% -16.61% -22.46% 41.62% -
  Horiz. % 61.64% 80.58% 87.41% 91.57% 109.82% 141.62% 100.00%
Total Cost 42,629 36,303 38,919 24,938 23,720 31,069 31,893 4.95%
  YoY % 17.43% -6.72% 56.06% 5.13% -23.65% -2.58% -
  Horiz. % 133.66% 113.83% 122.03% 78.19% 74.37% 97.42% 100.00%
Net Worth 264,959 254,720 242,957 235,602 234,603 230,142 217,429 3.35%
  YoY % 4.02% 4.84% 3.12% 0.43% 1.94% 5.85% -
  Horiz. % 121.86% 117.15% 111.74% 108.36% 107.90% 105.85% 100.00%
Dividend
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 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
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Net Worth 264,959 254,720 242,957 235,602 234,603 230,142 217,429 3.35%
  YoY % 4.02% 4.84% 3.12% 0.43% 1.94% 5.85% -
  Horiz. % 121.86% 117.15% 111.74% 108.36% 107.90% 105.85% 100.00%
NOSH 128,000 128,000 127,872 127,352 129,615 127,857 127,899 0.01%
  YoY % 0.00% 0.10% 0.41% -1.75% 1.38% -0.03% -
  Horiz. % 100.08% 100.08% 99.98% 99.57% 101.34% 99.97% 100.00%
Ratio Analysis
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
NP Margin 8.68 % 11.42 % 5.01 % 4.14 % 4.06 % 2.80 % 8.05 % 1.26%
  YoY % -23.99% 127.94% 21.01% 1.97% 45.00% -65.22% -
  Horiz. % 107.83% 141.86% 62.24% 51.43% 50.43% 34.78% 100.00%
ROE 1.60 % 1.64 % 0.49 % 0.18 % 0.14 % 0.39 % 1.29 % 3.65%
  YoY % -2.44% 234.69% 172.22% 28.57% -64.10% -69.77% -
  Horiz. % 124.03% 127.13% 37.98% 13.95% 10.85% 30.23% 100.00%
Per Share
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 36.47 32.02 32.04 20.43 19.08 25.00 27.12 5.06%
  YoY % 13.90% -0.06% 56.83% 7.08% -23.68% -7.82% -
  Horiz. % 134.48% 118.07% 118.14% 75.33% 70.35% 92.18% 100.00%
EPS 3.32 3.27 0.94 0.34 0.26 0.70 2.19 7.17%
  YoY % 1.53% 247.87% 176.47% 30.77% -62.86% -68.04% -
  Horiz. % 151.60% 149.32% 42.92% 15.53% 11.87% 31.96% 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 2.0700 1.9900 1.9000 1.8500 1.8100 1.8000 1.7000 3.33%
  YoY % 4.02% 4.74% 2.70% 2.21% 0.56% 5.88% -
  Horiz. % 121.76% 117.06% 111.76% 108.82% 106.47% 105.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 128,000
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 36.47 32.02 32.01 20.33 19.32 24.97 27.10 5.07%
  YoY % 13.90% 0.03% 57.45% 5.23% -22.63% -7.86% -
  Horiz. % 134.58% 118.15% 118.12% 75.02% 71.29% 92.14% 100.00%
EPS 3.32 3.27 0.94 0.34 0.26 0.70 2.19 7.17%
  YoY % 1.53% 247.87% 176.47% 30.77% -62.86% -68.04% -
  Horiz. % 151.60% 149.32% 42.92% 15.53% 11.87% 31.96% 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 2.0700 1.9900 1.8981 1.8406 1.8328 1.7980 1.6987 3.35%
  YoY % 4.02% 4.84% 3.12% 0.43% 1.94% 5.85% -
  Horiz. % 121.86% 117.15% 111.74% 108.35% 107.89% 105.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 -
Price 0.6950 0.5500 0.4400 0.5200 0.4800 0.5500 1.0000 -
P/RPS 1.91 1.72 1.37 2.55 2.52 2.20 3.69 -10.39%
  YoY % 11.05% 25.55% -46.27% 1.19% 14.55% -40.38% -
  Horiz. % 51.76% 46.61% 37.13% 69.11% 68.29% 59.62% 100.00%
P/EPS 20.96 16.82 46.81 152.94 184.62 78.57 45.66 -12.16%
  YoY % 24.61% -64.07% -69.39% -17.16% 134.98% 72.08% -
  Horiz. % 45.90% 36.84% 102.52% 334.95% 404.34% 172.08% 100.00%
EY 4.77 5.95 2.14 0.65 0.54 1.27 2.19 13.84%
  YoY % -19.83% 178.04% 229.23% 20.37% -57.48% -42.01% -
  Horiz. % 217.81% 271.69% 97.72% 29.68% 24.66% 57.99% 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 0.34 0.28 0.23 0.28 0.27 0.31 0.59 -8.77%
  YoY % 21.43% 21.74% -17.86% 3.70% -12.90% -47.46% -
  Horiz. % 57.63% 47.46% 38.98% 47.46% 45.76% 52.54% 100.00%
Price Multiplier on Announcement Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 24/10/13 18/10/12 25/10/11 25/10/10 22/10/09 28/10/08 29/10/07 -
Price 0.7650 0.5300 0.4200 0.5400 0.4500 0.4800 0.9200 -
P/RPS 2.10 1.66 1.31 2.64 2.36 1.92 3.39 -7.66%
  YoY % 26.51% 26.72% -50.38% 11.86% 22.92% -43.36% -
  Horiz. % 61.95% 48.97% 38.64% 77.88% 69.62% 56.64% 100.00%
P/EPS 23.07 16.21 44.68 158.82 173.08 68.57 42.01 -9.50%
  YoY % 42.32% -63.72% -71.87% -8.24% 152.41% 63.22% -
  Horiz. % 54.92% 38.59% 106.36% 378.05% 412.00% 163.22% 100.00%
EY 4.33 6.17 2.24 0.63 0.58 1.46 2.38 10.48%
  YoY % -29.82% 175.45% 255.56% 8.62% -60.27% -38.66% -
  Horiz. % 181.93% 259.24% 94.12% 26.47% 24.37% 61.34% 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 0.27 0.22 0.29 0.25 0.27 0.54 -6.10%
  YoY % 37.04% 22.73% -24.14% 16.00% -7.41% -50.00% -
  Horiz. % 68.52% 50.00% 40.74% 53.70% 46.30% 50.00% 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.
 


 

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