Highlights

[EUPE] YoY Quarter Result on 2018-08-31 [#2]

Stock [EUPE]: EUPE CORP BHD
Announcement Date 24-Oct-2018
Admission Sponsor -
Sponsor -
Financial Year 28-Feb-2019
Quarter 31-Aug-2018  [#2]
Profit Trend QoQ -     98.29%    YoY -     107.74%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Revenue 79,196 97,509 94,513 38,968 22,238 46,669 46,681 9.21%
  YoY % -18.78% 3.17% 142.54% 75.23% -52.35% -0.03% -
  Horiz. % 169.65% 208.88% 202.47% 83.48% 47.64% 99.97% 100.00%
PBT 21,205 26,814 9,555 3,859 1,111 4,111 5,331 25.86%
  YoY % -20.92% 180.63% 147.60% 247.34% -72.97% -22.89% -
  Horiz. % 397.77% 502.98% 179.23% 72.39% 20.84% 77.11% 100.00%
Tax -5,306 -7,689 -3,092 -3,119 -76 -605 -1,279 26.75%
  YoY % 30.99% -148.67% 0.87% -4,003.95% 87.44% 52.70% -
  Horiz. % 414.86% 601.17% 241.75% 243.86% 5.94% 47.30% 100.00%
NP 15,899 19,125 6,463 740 1,035 3,506 4,052 25.58%
  YoY % -16.87% 195.92% 773.38% -28.50% -70.48% -13.47% -
  Horiz. % 392.37% 471.99% 159.50% 18.26% 25.54% 86.53% 100.00%
NP to SH 10,334 8,023 3,862 -544 1,063 3,544 4,244 15.98%
  YoY % 28.80% 107.74% 809.93% -151.18% -70.01% -16.49% -
  Horiz. % 243.50% 189.04% 91.00% -12.82% 25.05% 83.51% 100.00%
Tax Rate 25.02 % 28.68 % 32.36 % 80.82 % 6.84 % 14.72 % 23.99 % 0.70%
  YoY % -12.76% -11.37% -59.96% 1,081.58% -53.53% -38.64% -
  Horiz. % 104.29% 119.55% 134.89% 336.89% 28.51% 61.36% 100.00%
Total Cost 63,297 78,384 88,050 38,228 21,203 43,163 42,629 6.81%
  YoY % -19.25% -10.98% 130.33% 80.30% -50.88% 1.25% -
  Horiz. % 148.48% 183.87% 206.55% 89.68% 49.74% 101.25% 100.00%
Net Worth 337,920 302,079 286,720 288,000 285,440 277,760 264,959 4.14%
  YoY % 11.86% 5.36% -0.44% 0.90% 2.76% 4.83% -
  Horiz. % 127.54% 114.01% 108.21% 108.70% 107.73% 104.83% 100.00%
Dividend
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 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
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Net Worth 337,920 302,079 286,720 288,000 285,440 277,760 264,959 4.14%
  YoY % 11.86% 5.36% -0.44% 0.90% 2.76% 4.83% -
  Horiz. % 127.54% 114.01% 108.21% 108.70% 107.73% 104.83% 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
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
NP Margin 20.08 % 19.61 % 6.84 % 1.90 % 4.65 % 7.51 % 8.68 % 15.00%
  YoY % 2.40% 186.70% 260.00% -59.14% -38.08% -13.48% -
  Horiz. % 231.34% 225.92% 78.80% 21.89% 53.57% 86.52% 100.00%
ROE 3.06 % 2.66 % 1.35 % -0.19 % 0.37 % 1.28 % 1.60 % 11.41%
  YoY % 15.04% 97.04% 810.53% -151.35% -71.09% -20.00% -
  Horiz. % 191.25% 166.25% 84.38% -11.88% 23.12% 80.00% 100.00%
Per Share
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
RPS 61.87 76.18 73.84 30.44 17.37 36.46 36.47 9.20%
  YoY % -18.78% 3.17% 142.58% 75.24% -52.36% -0.03% -
  Horiz. % 169.65% 208.88% 202.47% 83.47% 47.63% 99.97% 100.00%
EPS 8.07 6.27 3.02 -0.43 0.83 2.77 3.32 15.95%
  YoY % 28.71% 107.62% 802.33% -151.81% -70.04% -16.57% -
  Horiz. % 243.07% 188.86% 90.96% -12.95% 25.00% 83.43% 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 2.6400 2.3600 2.2400 2.2500 2.2300 2.1700 2.0700 4.14%
  YoY % 11.86% 5.36% -0.44% 0.90% 2.76% 4.83% -
  Horiz. % 127.54% 114.01% 108.21% 108.70% 107.73% 104.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 128,000
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
RPS 61.87 76.18 73.84 30.44 17.37 36.46 36.47 9.20%
  YoY % -18.78% 3.17% 142.58% 75.24% -52.36% -0.03% -
  Horiz. % 169.65% 208.88% 202.47% 83.47% 47.63% 99.97% 100.00%
EPS 8.07 6.27 3.02 -0.43 0.83 2.77 3.32 15.95%
  YoY % 28.71% 107.62% 802.33% -151.81% -70.04% -16.57% -
  Horiz. % 243.07% 188.86% 90.96% -12.95% 25.00% 83.43% 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 2.6400 2.3600 2.2400 2.2500 2.2300 2.1700 2.0700 4.14%
  YoY % 11.86% 5.36% -0.44% 0.90% 2.76% 4.83% -
  Horiz. % 127.54% 114.01% 108.21% 108.70% 107.73% 104.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Date 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 -
Price 0.6200 0.7350 1.0800 0.8000 0.7600 0.9350 0.6950 -
P/RPS 1.00 0.96 1.46 2.63 4.37 2.56 1.91 -10.22%
  YoY % 4.17% -34.25% -44.49% -39.82% 70.70% 34.03% -
  Horiz. % 52.36% 50.26% 76.44% 137.70% 228.80% 134.03% 100.00%
P/EPS 7.68 11.73 35.79 -188.24 91.51 33.77 20.96 -15.40%
  YoY % -34.53% -67.23% 119.01% -305.70% 170.98% 61.12% -
  Horiz. % 36.64% 55.96% 170.75% -898.09% 436.59% 161.12% 100.00%
EY 13.02 8.53 2.79 -0.53 1.09 2.96 4.77 18.21%
  YoY % 52.64% 205.73% 626.42% -148.62% -63.18% -37.95% -
  Horiz. % 272.96% 178.83% 58.49% -11.11% 22.85% 62.05% 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 0.23 0.31 0.48 0.36 0.34 0.43 0.34 -6.30%
  YoY % -25.81% -35.42% 33.33% 5.88% -20.93% 26.47% -
  Horiz. % 67.65% 91.18% 141.18% 105.88% 100.00% 126.47% 100.00%
Price Multiplier on Announcement Date
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Date 24/10/19 24/10/18 26/10/17 20/10/16 22/10/15 23/10/14 24/10/13 -
Price 0.6300 0.7500 1.2700 0.8200 0.8500 0.8700 0.7650 -
P/RPS 1.02 0.98 1.72 2.69 4.89 2.39 2.10 -11.33%
  YoY % 4.08% -43.02% -36.06% -44.99% 104.60% 13.81% -
  Horiz. % 48.57% 46.67% 81.90% 128.10% 232.86% 113.81% 100.00%
P/EPS 7.80 11.97 42.09 -192.94 102.35 31.42 23.07 -16.53%
  YoY % -34.84% -71.56% 121.82% -288.51% 225.75% 36.19% -
  Horiz. % 33.81% 51.89% 182.44% -836.32% 443.65% 136.19% 100.00%
EY 12.81 8.36 2.38 -0.52 0.98 3.18 4.33 19.80%
  YoY % 53.23% 251.26% 557.69% -153.06% -69.18% -26.56% -
  Horiz. % 295.84% 193.07% 54.97% -12.01% 22.63% 73.44% 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 0.24 0.32 0.57 0.36 0.38 0.40 0.37 -6.96%
  YoY % -25.00% -43.86% 58.33% -5.26% -5.00% 8.11% -
  Horiz. % 64.86% 86.49% 154.05% 97.30% 102.70% 108.11% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

289  405  580  1118 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.14-0.01 
 KANGER 0.19-0.02 
 TRIVE 0.02+0.005 
 LAMBO 0.030.00 
 INIX 0.305-0.03 
 PHB 0.0250.00 
 MMAG-WB 0.195+0.01 
 SAPNRG 0.1050.00 
 PHB-WB 0.0150.00 
 BORNOIL 0.04-0.005 

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. Call Warrants on HARTA / KOSSAN / SUPERMX / TOPGLOV, My pick is HARTA-C54 i3gambler
2. Top Glove chairman on strategy and tackling challenges as company posts record profit gloveharicut
3. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
4. KLCI waves 26 - Wave 3 could have started KLCI waves
5. SUPERMAX: Share price pares loss after High Court overturns ex-MD Stanley Thai’s guilty verdict Van Gogh of Financial
6. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
7. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
8. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS