Highlights

[EUPE] YoY Quarter Result on 2012-08-31 [#2]

Stock [EUPE]: EUPE CORP BHD
Announcement Date 18-Oct-2012
Admission Sponsor -
Sponsor -
Financial Year 28-Feb-2013
Quarter 31-Aug-2012  [#2]
Profit Trend QoQ -     37.56%    YoY -     248.25%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Revenue 22,238 46,669 46,681 40,983 40,973 26,016 24,725 -1.75%
  YoY % -52.35% -0.03% 13.90% 0.02% 57.49% 5.22% -
  Horiz. % 89.94% 188.75% 188.80% 165.76% 165.71% 105.22% 100.00%
PBT 1,111 4,111 5,331 6,818 3,113 1,675 1,755 -7.33%
  YoY % -72.97% -22.89% -21.81% 119.02% 85.85% -4.56% -
  Horiz. % 63.30% 234.25% 303.76% 388.49% 177.38% 95.44% 100.00%
Tax -76 -605 -1,279 -2,138 -1,059 -597 -750 -31.71%
  YoY % 87.44% 52.70% 40.18% -101.89% -77.39% 20.40% -
  Horiz. % 10.13% 80.67% 170.53% 285.07% 141.20% 79.60% 100.00%
NP 1,035 3,506 4,052 4,680 2,054 1,078 1,005 0.49%
  YoY % -70.48% -13.47% -13.42% 127.85% 90.54% 7.26% -
  Horiz. % 102.99% 348.86% 403.18% 465.67% 204.38% 107.26% 100.00%
NP to SH 1,063 3,544 4,244 4,186 1,202 433 337 21.09%
  YoY % -70.01% -16.49% 1.39% 248.25% 177.60% 28.49% -
  Horiz. % 315.43% 1,051.63% 1,259.35% 1,242.14% 356.68% 128.49% 100.00%
Tax Rate 6.84 % 14.72 % 23.99 % 31.36 % 34.02 % 35.64 % 42.74 % -26.31%
  YoY % -53.53% -38.64% -23.50% -7.82% -4.55% -16.61% -
  Horiz. % 16.00% 34.44% 56.13% 73.37% 79.60% 83.39% 100.00%
Total Cost 21,203 43,163 42,629 36,303 38,919 24,938 23,720 -1.85%
  YoY % -50.88% 1.25% 17.43% -6.72% 56.06% 5.13% -
  Horiz. % 89.39% 181.97% 179.72% 153.05% 164.08% 105.13% 100.00%
Net Worth 285,440 277,760 264,959 254,720 242,957 235,602 234,603 3.32%
  YoY % 2.76% 4.83% 4.02% 4.84% 3.12% 0.43% -
  Horiz. % 121.67% 118.40% 112.94% 108.57% 103.56% 100.43% 100.00%
Dividend
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 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
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Net Worth 285,440 277,760 264,959 254,720 242,957 235,602 234,603 3.32%
  YoY % 2.76% 4.83% 4.02% 4.84% 3.12% 0.43% -
  Horiz. % 121.67% 118.40% 112.94% 108.57% 103.56% 100.43% 100.00%
NOSH 128,000 128,000 128,000 128,000 127,872 127,352 129,615 -0.21%
  YoY % 0.00% 0.00% 0.00% 0.10% 0.41% -1.75% -
  Horiz. % 98.75% 98.75% 98.75% 98.75% 98.66% 98.25% 100.00%
Ratio Analysis
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
NP Margin 4.65 % 7.51 % 8.68 % 11.42 % 5.01 % 4.14 % 4.06 % 2.29%
  YoY % -38.08% -13.48% -23.99% 127.94% 21.01% 1.97% -
  Horiz. % 114.53% 184.98% 213.79% 281.28% 123.40% 101.97% 100.00%
ROE 0.37 % 1.28 % 1.60 % 1.64 % 0.49 % 0.18 % 0.14 % 17.57%
  YoY % -71.09% -20.00% -2.44% 234.69% 172.22% 28.57% -
  Horiz. % 264.29% 914.29% 1,142.86% 1,171.43% 350.00% 128.57% 100.00%
Per Share
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 17.37 36.46 36.47 32.02 32.04 20.43 19.08 -1.55%
  YoY % -52.36% -0.03% 13.90% -0.06% 56.83% 7.08% -
  Horiz. % 91.04% 191.09% 191.14% 167.82% 167.92% 107.08% 100.00%
EPS 0.83 2.77 3.32 3.27 0.94 0.34 0.26 21.33%
  YoY % -70.04% -16.57% 1.53% 247.87% 176.47% 30.77% -
  Horiz. % 319.23% 1,065.38% 1,276.92% 1,257.69% 361.54% 130.77% 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 2.2300 2.1700 2.0700 1.9900 1.9000 1.8500 1.8100 3.54%
  YoY % 2.76% 4.83% 4.02% 4.74% 2.70% 2.21% -
  Horiz. % 123.20% 119.89% 114.36% 109.94% 104.97% 102.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 128,000
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 17.37 36.46 36.47 32.02 32.01 20.33 19.32 -1.76%
  YoY % -52.36% -0.03% 13.90% 0.03% 57.45% 5.23% -
  Horiz. % 89.91% 188.72% 188.77% 165.74% 165.68% 105.23% 100.00%
EPS 0.83 2.77 3.32 3.27 0.94 0.34 0.26 21.33%
  YoY % -70.04% -16.57% 1.53% 247.87% 176.47% 30.77% -
  Horiz. % 319.23% 1,065.38% 1,276.92% 1,257.69% 361.54% 130.77% 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 2.2300 2.1700 2.0700 1.9900 1.8981 1.8406 1.8328 3.32%
  YoY % 2.76% 4.83% 4.02% 4.84% 3.12% 0.43% -
  Horiz. % 121.67% 118.40% 112.94% 108.58% 103.56% 100.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 -
Price 0.7600 0.9350 0.6950 0.5500 0.4400 0.5200 0.4800 -
P/RPS 4.37 2.56 1.91 1.72 1.37 2.55 2.52 9.60%
  YoY % 70.70% 34.03% 11.05% 25.55% -46.27% 1.19% -
  Horiz. % 173.41% 101.59% 75.79% 68.25% 54.37% 101.19% 100.00%
P/EPS 91.51 33.77 20.96 16.82 46.81 152.94 184.62 -11.03%
  YoY % 170.98% 61.12% 24.61% -64.07% -69.39% -17.16% -
  Horiz. % 49.57% 18.29% 11.35% 9.11% 25.35% 82.84% 100.00%
EY 1.09 2.96 4.77 5.95 2.14 0.65 0.54 12.41%
  YoY % -63.18% -37.95% -19.83% 178.04% 229.23% 20.37% -
  Horiz. % 201.85% 548.15% 883.33% 1,101.85% 396.30% 120.37% 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 0.43 0.34 0.28 0.23 0.28 0.27 3.91%
  YoY % -20.93% 26.47% 21.43% 21.74% -17.86% 3.70% -
  Horiz. % 125.93% 159.26% 125.93% 103.70% 85.19% 103.70% 100.00%
Price Multiplier on Announcement Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 22/10/15 23/10/14 24/10/13 18/10/12 25/10/11 25/10/10 22/10/09 -
Price 0.8500 0.8700 0.7650 0.5300 0.4200 0.5400 0.4500 -
P/RPS 4.89 2.39 2.10 1.66 1.31 2.64 2.36 12.90%
  YoY % 104.60% 13.81% 26.51% 26.72% -50.38% 11.86% -
  Horiz. % 207.20% 101.27% 88.98% 70.34% 55.51% 111.86% 100.00%
P/EPS 102.35 31.42 23.07 16.21 44.68 158.82 173.08 -8.38%
  YoY % 225.75% 36.19% 42.32% -63.72% -71.87% -8.24% -
  Horiz. % 59.13% 18.15% 13.33% 9.37% 25.81% 91.76% 100.00%
EY 0.98 3.18 4.33 6.17 2.24 0.63 0.58 9.13%
  YoY % -69.18% -26.56% -29.82% 175.45% 255.56% 8.62% -
  Horiz. % 168.97% 548.28% 746.55% 1,063.79% 386.21% 108.62% 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 0.38 0.40 0.37 0.27 0.22 0.29 0.25 7.22%
  YoY % -5.00% 8.11% 37.04% 22.73% -24.14% 16.00% -
  Horiz. % 152.00% 160.00% 148.00% 108.00% 88.00% 116.00% 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.
 


 

202  414  546  1168 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.17+0.01 
 ASB 0.195-0.025 
 DSONIC 1.23+0.19 
 SAPNRG 0.20-0.01 
 PWRWELL 0.36-0.05 
 XOX 0.0550.00 
 DSONIC-WA 0.525+0.14 
 ARMADA 0.315-0.06 
 HSI-C7V 0.21+0.005 
 MYEG 1.14-0.04 

TOP ARTICLES

1. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
2. Dayang versus Carimin & Uzma - Koon Yew Yin Koon Yew Yin's Blog
3. I Am Not Power Crazy - Has Dr M Taken a Step Too Far? AN UNFOLDING DRAMA (Sarawak Report) save malaysia!!!
4. Tuan Ibrahim: All PAS, Umno MPs signed SD for Muhyiddin to be PM save malaysia!!!
5. DAP reps say Pakatan went with Anwar as ‘Mahathir government’ would give Dr M carte blanche save malaysia!!!
6. [转贴] [Facebook live video:浅谈Kronologi Asia bhd (Krono)] - James的股票投资James Share Investing James的股票投资James Share Investing
7. Thai AirAsia Announces Operational Results for 2019 Q4 Good Articles to Share
8. DAP’s Yeo says Pakatan went with Anwar as ‘Mahathir government’ would give Dr M carte blanche save malaysia!!!
Partners & Brokers