Highlights

[EUPE] YoY Quarter Result on 2010-05-31 [#1]

Stock [EUPE]: EUPE CORP BHD
Announcement Date 29-Jul-2010
Admission Sponsor -
Sponsor -
Financial Year 28-Feb-2011
Quarter 31-May-2010  [#1]
Profit Trend QoQ -     -82.49%    YoY -     498.41%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 36,700 37,499 34,287 27,199 24,346 36,946 42,204 -2.30%
  YoY % -2.13% 9.37% 26.06% 11.72% -34.10% -12.46% -
  Horiz. % 86.96% 88.85% 81.24% 64.45% 57.69% 87.54% 100.00%
PBT 2,709 5,021 2,598 1,203 859 2,763 4,641 -8.57%
  YoY % -46.05% 93.26% 115.96% 40.05% -68.91% -40.47% -
  Horiz. % 58.37% 108.19% 55.98% 25.92% 18.51% 59.53% 100.00%
Tax -935 -1,431 -978 -563 -627 -914 -1,445 -6.99%
  YoY % 34.66% -46.32% -73.71% 10.21% 31.40% 36.75% -
  Horiz. % 64.71% 99.03% 67.68% 38.96% 43.39% 63.25% 100.00%
NP 1,774 3,590 1,620 640 232 1,849 3,196 -9.34%
  YoY % -50.58% 121.60% 153.12% 175.86% -87.45% -42.15% -
  Horiz. % 55.51% 112.33% 50.69% 20.03% 7.26% 57.85% 100.00%
NP to SH 1,547 3,043 1,043 377 63 1,849 3,193 -11.37%
  YoY % -49.16% 191.75% 176.66% 498.41% -96.59% -42.09% -
  Horiz. % 48.45% 95.30% 32.67% 11.81% 1.97% 57.91% 100.00%
Tax Rate 34.51 % 28.50 % 37.64 % 46.80 % 72.99 % 33.08 % 31.14 % 1.73%
  YoY % 21.09% -24.28% -19.57% -35.88% 120.65% 6.23% -
  Horiz. % 110.82% 91.52% 120.87% 150.29% 234.39% 106.23% 100.00%
Total Cost 34,926 33,909 32,667 26,559 24,114 35,097 39,008 -1.82%
  YoY % 3.00% 3.80% 23.00% 10.14% -31.29% -10.03% -
  Horiz. % 89.54% 86.93% 83.74% 68.09% 61.82% 89.97% 100.00%
Net Worth 263,679 249,600 243,366 239,200 228,059 228,556 214,148 3.53%
  YoY % 5.64% 2.56% 1.74% 4.88% -0.22% 6.73% -
  Horiz. % 123.13% 116.55% 113.64% 111.70% 106.50% 106.73% 100.00%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 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
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 263,679 249,600 243,366 239,200 228,059 228,556 214,148 3.53%
  YoY % 5.64% 2.56% 1.74% 4.88% -0.22% 6.73% -
  Horiz. % 123.13% 116.55% 113.64% 111.70% 106.50% 106.73% 100.00%
NOSH 128,000 128,000 128,765 130,000 125,999 128,402 128,232 -0.03%
  YoY % 0.00% -0.59% -0.95% 3.17% -1.87% 0.13% -
  Horiz. % 99.82% 99.82% 100.42% 101.38% 98.26% 100.13% 100.00%
Ratio Analysis
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin 4.83 % 9.57 % 4.72 % 2.35 % 0.95 % 5.00 % 7.57 % -7.21%
  YoY % -49.53% 102.75% 100.85% 147.37% -81.00% -33.95% -
  Horiz. % 63.80% 126.42% 62.35% 31.04% 12.55% 66.05% 100.00%
ROE 0.59 % 1.22 % 0.43 % 0.16 % 0.03 % 0.81 % 1.49 % -14.30%
  YoY % -51.64% 183.72% 168.75% 433.33% -96.30% -45.64% -
  Horiz. % 39.60% 81.88% 28.86% 10.74% 2.01% 54.36% 100.00%
Per Share
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 28.67 29.30 26.63 20.92 19.32 28.77 32.91 -2.27%
  YoY % -2.15% 10.03% 27.29% 8.28% -32.85% -12.58% -
  Horiz. % 87.12% 89.03% 80.92% 63.57% 58.71% 87.42% 100.00%
EPS 1.21 2.38 0.81 0.29 0.05 1.44 2.49 -11.32%
  YoY % -49.16% 193.83% 179.31% 480.00% -96.53% -42.17% -
  Horiz. % 48.59% 95.58% 32.53% 11.65% 2.01% 57.83% 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 2.0600 1.9500 1.8900 1.8400 1.8100 1.7800 1.6700 3.56%
  YoY % 5.64% 3.17% 2.72% 1.66% 1.69% 6.59% -
  Horiz. % 123.35% 116.77% 113.17% 110.18% 108.38% 106.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 128,000
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 28.67 29.30 26.79 21.25 19.02 28.86 32.97 -2.30%
  YoY % -2.15% 9.37% 26.07% 11.72% -34.10% -12.47% -
  Horiz. % 86.96% 88.87% 81.26% 64.45% 57.69% 87.53% 100.00%
EPS 1.21 2.38 0.81 0.29 0.05 1.44 2.49 -11.32%
  YoY % -49.16% 193.83% 179.31% 480.00% -96.53% -42.17% -
  Horiz. % 48.59% 95.58% 32.53% 11.65% 2.01% 57.83% 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 2.0600 1.9500 1.9013 1.8688 1.7817 1.7856 1.6730 3.53%
  YoY % 5.64% 2.56% 1.74% 4.89% -0.22% 6.73% -
  Horiz. % 123.13% 116.56% 113.65% 111.70% 106.50% 106.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 0.8750 0.5200 0.5000 0.4900 0.4100 0.5800 0.6900 -
P/RPS 3.05 1.77 1.88 2.34 2.12 2.02 2.10 6.41%
  YoY % 72.32% -5.85% -19.66% 10.38% 4.95% -3.81% -
  Horiz. % 145.24% 84.29% 89.52% 111.43% 100.95% 96.19% 100.00%
P/EPS 72.40 21.87 61.73 168.97 820.00 40.28 27.71 17.34%
  YoY % 231.05% -64.57% -63.47% -79.39% 1,935.75% 45.36% -
  Horiz. % 261.28% 78.92% 222.77% 609.78% 2,959.22% 145.36% 100.00%
EY 1.38 4.57 1.62 0.59 0.12 2.48 3.61 -14.80%
  YoY % -69.80% 182.10% 174.58% 391.67% -95.16% -31.30% -
  Horiz. % 38.23% 126.59% 44.88% 16.34% 3.32% 68.70% 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 0.42 0.27 0.26 0.27 0.23 0.33 0.41 0.40%
  YoY % 55.56% 3.85% -3.70% 17.39% -30.30% -19.51% -
  Horiz. % 102.44% 65.85% 63.41% 65.85% 56.10% 80.49% 100.00%
Price Multiplier on Announcement Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 25/07/13 26/07/12 29/07/11 29/07/10 24/07/09 28/07/08 27/07/07 -
Price 0.8000 0.5000 0.4800 0.5400 0.4800 0.5700 1.4300 -
P/RPS 2.79 1.71 1.80 2.58 2.48 1.98 4.34 -7.09%
  YoY % 63.16% -5.00% -30.23% 4.03% 25.25% -54.38% -
  Horiz. % 64.29% 39.40% 41.47% 59.45% 57.14% 45.62% 100.00%
P/EPS 66.19 21.03 59.26 186.21 960.00 39.58 57.43 2.39%
  YoY % 214.74% -64.51% -68.18% -80.60% 2,325.47% -31.08% -
  Horiz. % 115.25% 36.62% 103.19% 324.24% 1,671.60% 68.92% 100.00%
EY 1.51 4.75 1.69 0.54 0.10 2.53 1.74 -2.33%
  YoY % -68.21% 181.07% 212.96% 440.00% -96.05% 45.40% -
  Horiz. % 86.78% 272.99% 97.13% 31.03% 5.75% 145.40% 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 0.39 0.26 0.25 0.29 0.27 0.32 0.86 -12.34%
  YoY % 50.00% 4.00% -13.79% 7.41% -15.62% -62.79% -
  Horiz. % 45.35% 30.23% 29.07% 33.72% 31.40% 37.21% 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