Highlights

[EUPE] YoY Quarter Result on 2011-08-31 [#2]

Stock [EUPE]: EUPE CORP BHD
Announcement Date 25-Oct-2011
Admission Sponsor -
Sponsor -
Financial Year 29-Feb-2012
Quarter 31-Aug-2011  [#2]
Profit Trend QoQ -     15.24%    YoY -     177.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Revenue 46,669 46,681 40,983 40,973 26,016 24,725 31,963 6.51%
  YoY % -0.03% 13.90% 0.02% 57.49% 5.22% -22.64% -
  Horiz. % 146.01% 146.05% 128.22% 128.19% 81.39% 77.36% 100.00%
PBT 4,111 5,331 6,818 3,113 1,675 1,755 1,992 12.83%
  YoY % -22.89% -21.81% 119.02% 85.85% -4.56% -11.90% -
  Horiz. % 206.38% 267.62% 342.27% 156.28% 84.09% 88.10% 100.00%
Tax -605 -1,279 -2,138 -1,059 -597 -750 -1,098 -9.45%
  YoY % 52.70% 40.18% -101.89% -77.39% 20.40% 31.69% -
  Horiz. % 55.10% 116.48% 194.72% 96.45% 54.37% 68.31% 100.00%
NP 3,506 4,052 4,680 2,054 1,078 1,005 894 25.56%
  YoY % -13.47% -13.42% 127.85% 90.54% 7.26% 12.42% -
  Horiz. % 392.17% 453.24% 523.49% 229.75% 120.58% 112.42% 100.00%
NP to SH 3,544 4,244 4,186 1,202 433 337 895 25.77%
  YoY % -16.49% 1.39% 248.25% 177.60% 28.49% -62.35% -
  Horiz. % 395.98% 474.19% 467.71% 134.30% 48.38% 37.65% 100.00%
Tax Rate 14.72 % 23.99 % 31.36 % 34.02 % 35.64 % 42.74 % 55.12 % -19.74%
  YoY % -38.64% -23.50% -7.82% -4.55% -16.61% -22.46% -
  Horiz. % 26.71% 43.52% 56.89% 61.72% 64.66% 77.54% 100.00%
Total Cost 43,163 42,629 36,303 38,919 24,938 23,720 31,069 5.63%
  YoY % 1.25% 17.43% -6.72% 56.06% 5.13% -23.65% -
  Horiz. % 138.93% 137.21% 116.85% 125.27% 80.27% 76.35% 100.00%
Net Worth 277,760 264,959 254,720 242,957 235,602 234,603 230,142 3.18%
  YoY % 4.83% 4.02% 4.84% 3.12% 0.43% 1.94% -
  Horiz. % 120.69% 115.13% 110.68% 105.57% 102.37% 101.94% 100.00%
Dividend
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 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
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Net Worth 277,760 264,959 254,720 242,957 235,602 234,603 230,142 3.18%
  YoY % 4.83% 4.02% 4.84% 3.12% 0.43% 1.94% -
  Horiz. % 120.69% 115.13% 110.68% 105.57% 102.37% 101.94% 100.00%
NOSH 128,000 128,000 128,000 127,872 127,352 129,615 127,857 0.02%
  YoY % 0.00% 0.00% 0.10% 0.41% -1.75% 1.38% -
  Horiz. % 100.11% 100.11% 100.11% 100.01% 99.61% 101.38% 100.00%
Ratio Analysis
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
NP Margin 7.51 % 8.68 % 11.42 % 5.01 % 4.14 % 4.06 % 2.80 % 17.86%
  YoY % -13.48% -23.99% 127.94% 21.01% 1.97% 45.00% -
  Horiz. % 268.21% 310.00% 407.86% 178.93% 147.86% 145.00% 100.00%
ROE 1.28 % 1.60 % 1.64 % 0.49 % 0.18 % 0.14 % 0.39 % 21.89%
  YoY % -20.00% -2.44% 234.69% 172.22% 28.57% -64.10% -
  Horiz. % 328.21% 410.26% 420.51% 125.64% 46.15% 35.90% 100.00%
Per Share
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 36.46 36.47 32.02 32.04 20.43 19.08 25.00 6.49%
  YoY % -0.03% 13.90% -0.06% 56.83% 7.08% -23.68% -
  Horiz. % 145.84% 145.88% 128.08% 128.16% 81.72% 76.32% 100.00%
EPS 2.77 3.32 3.27 0.94 0.34 0.26 0.70 25.75%
  YoY % -16.57% 1.53% 247.87% 176.47% 30.77% -62.86% -
  Horiz. % 395.71% 474.29% 467.14% 134.29% 48.57% 37.14% 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 2.1700 2.0700 1.9900 1.9000 1.8500 1.8100 1.8000 3.16%
  YoY % 4.83% 4.02% 4.74% 2.70% 2.21% 0.56% -
  Horiz. % 120.56% 115.00% 110.56% 105.56% 102.78% 100.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 128,000
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 36.46 36.47 32.02 32.01 20.33 19.32 24.97 6.51%
  YoY % -0.03% 13.90% 0.03% 57.45% 5.23% -22.63% -
  Horiz. % 146.02% 146.06% 128.23% 128.19% 81.42% 77.37% 100.00%
EPS 2.77 3.32 3.27 0.94 0.34 0.26 0.70 25.75%
  YoY % -16.57% 1.53% 247.87% 176.47% 30.77% -62.86% -
  Horiz. % 395.71% 474.29% 467.14% 134.29% 48.57% 37.14% 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 2.1700 2.0700 1.9900 1.8981 1.8406 1.8328 1.7980 3.18%
  YoY % 4.83% 4.02% 4.84% 3.12% 0.43% 1.94% -
  Horiz. % 120.69% 115.13% 110.68% 105.57% 102.37% 101.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 -
Price 0.9350 0.6950 0.5500 0.4400 0.5200 0.4800 0.5500 -
P/RPS 2.56 1.91 1.72 1.37 2.55 2.52 2.20 2.56%
  YoY % 34.03% 11.05% 25.55% -46.27% 1.19% 14.55% -
  Horiz. % 116.36% 86.82% 78.18% 62.27% 115.91% 114.55% 100.00%
P/EPS 33.77 20.96 16.82 46.81 152.94 184.62 78.57 -13.12%
  YoY % 61.12% 24.61% -64.07% -69.39% -17.16% 134.98% -
  Horiz. % 42.98% 26.68% 21.41% 59.58% 194.65% 234.98% 100.00%
EY 2.96 4.77 5.95 2.14 0.65 0.54 1.27 15.14%
  YoY % -37.95% -19.83% 178.04% 229.23% 20.37% -57.48% -
  Horiz. % 233.07% 375.59% 468.50% 168.50% 51.18% 42.52% 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 0.43 0.34 0.28 0.23 0.28 0.27 0.31 5.60%
  YoY % 26.47% 21.43% 21.74% -17.86% 3.70% -12.90% -
  Horiz. % 138.71% 109.68% 90.32% 74.19% 90.32% 87.10% 100.00%
Price Multiplier on Announcement Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 23/10/14 24/10/13 18/10/12 25/10/11 25/10/10 22/10/09 28/10/08 -
Price 0.8700 0.7650 0.5300 0.4200 0.5400 0.4500 0.4800 -
P/RPS 2.39 2.10 1.66 1.31 2.64 2.36 1.92 3.72%
  YoY % 13.81% 26.51% 26.72% -50.38% 11.86% 22.92% -
  Horiz. % 124.48% 109.38% 86.46% 68.23% 137.50% 122.92% 100.00%
P/EPS 31.42 23.07 16.21 44.68 158.82 173.08 68.57 -12.19%
  YoY % 36.19% 42.32% -63.72% -71.87% -8.24% 152.41% -
  Horiz. % 45.82% 33.64% 23.64% 65.16% 231.62% 252.41% 100.00%
EY 3.18 4.33 6.17 2.24 0.63 0.58 1.46 13.85%
  YoY % -26.56% -29.82% 175.45% 255.56% 8.62% -60.27% -
  Horiz. % 217.81% 296.58% 422.60% 153.42% 43.15% 39.73% 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 0.40 0.37 0.27 0.22 0.29 0.25 0.27 6.77%
  YoY % 8.11% 37.04% 22.73% -24.14% 16.00% -7.41% -
  Horiz. % 148.15% 137.04% 100.00% 81.48% 107.41% 92.59% 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
 
 

397  508  345 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.67-0.015 
 ARMADA 0.25-0.005 
 VELESTO 0.1750.00 
 KNM 0.255-0.01 
 AIRASIA 0.8250.00 
 ICON 0.145+0.005 
 AT 0.080.00 
 LAMBO 0.0250.00 
 CAREPLS 1.19-0.36 
 RSAWIT 0.34+0.03 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers