Highlights

[EUPE] YoY Quarter Result on 2012-05-31 [#1]

Stock [EUPE]: EUPE CORP BHD
Announcement Date 26-Jul-2012
Admission Sponsor -
Sponsor -
Financial Year 28-Feb-2013
Quarter 31-May-2012  [#1]
Profit Trend QoQ -     123.75%    YoY -     191.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 36,215 46,602 36,700 37,499 34,287 27,199 24,346 6.84%
  YoY % -22.29% 26.98% -2.13% 9.37% 26.06% 11.72% -
  Horiz. % 148.75% 191.42% 150.74% 154.03% 140.83% 111.72% 100.00%
PBT 1,569 1,531 2,709 5,021 2,598 1,203 859 10.56%
  YoY % 2.48% -43.48% -46.05% 93.26% 115.96% 40.05% -
  Horiz. % 182.65% 178.23% 315.37% 584.52% 302.44% 140.05% 100.00%
Tax -840 -716 -935 -1,431 -978 -563 -627 4.99%
  YoY % -17.32% 23.42% 34.66% -46.32% -73.71% 10.21% -
  Horiz. % 133.97% 114.19% 149.12% 228.23% 155.98% 89.79% 100.00%
NP 729 815 1,774 3,590 1,620 640 232 21.01%
  YoY % -10.55% -54.06% -50.58% 121.60% 153.12% 175.86% -
  Horiz. % 314.22% 351.29% 764.66% 1,547.41% 698.28% 275.86% 100.00%
NP to SH 775 731 1,547 3,043 1,043 377 63 51.91%
  YoY % 6.02% -52.75% -49.16% 191.75% 176.66% 498.41% -
  Horiz. % 1,230.16% 1,160.32% 2,455.56% 4,830.16% 1,655.56% 598.41% 100.00%
Tax Rate 53.54 % 46.77 % 34.51 % 28.50 % 37.64 % 46.80 % 72.99 % -5.03%
  YoY % 14.48% 35.53% 21.09% -24.28% -19.57% -35.88% -
  Horiz. % 73.35% 64.08% 47.28% 39.05% 51.57% 64.12% 100.00%
Total Cost 35,486 45,787 34,926 33,909 32,667 26,559 24,114 6.65%
  YoY % -22.50% 31.10% 3.00% 3.80% 23.00% 10.14% -
  Horiz. % 147.16% 189.88% 144.84% 140.62% 135.47% 110.14% 100.00%
Net Worth 285,440 273,920 263,679 249,600 243,366 239,200 228,059 3.81%
  YoY % 4.21% 3.88% 5.64% 2.56% 1.74% 4.88% -
  Horiz. % 125.16% 120.11% 115.62% 109.44% 106.71% 104.88% 100.00%
Dividend
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 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
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Net Worth 285,440 273,920 263,679 249,600 243,366 239,200 228,059 3.81%
  YoY % 4.21% 3.88% 5.64% 2.56% 1.74% 4.88% -
  Horiz. % 125.16% 120.11% 115.62% 109.44% 106.71% 104.88% 100.00%
NOSH 128,000 128,000 128,000 128,000 128,765 130,000 125,999 0.26%
  YoY % 0.00% 0.00% 0.00% -0.59% -0.95% 3.17% -
  Horiz. % 101.59% 101.59% 101.59% 101.59% 102.19% 103.17% 100.00%
Ratio Analysis
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
NP Margin 2.01 % 1.75 % 4.83 % 9.57 % 4.72 % 2.35 % 0.95 % 13.30%
  YoY % 14.86% -63.77% -49.53% 102.75% 100.85% 147.37% -
  Horiz. % 211.58% 184.21% 508.42% 1,007.37% 496.84% 247.37% 100.00%
ROE 0.27 % 0.27 % 0.59 % 1.22 % 0.43 % 0.16 % 0.03 % 44.20%
  YoY % 0.00% -54.24% -51.64% 183.72% 168.75% 433.33% -
  Horiz. % 900.00% 900.00% 1,966.67% 4,066.67% 1,433.33% 533.33% 100.00%
Per Share
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 28.29 36.41 28.67 29.30 26.63 20.92 19.32 6.56%
  YoY % -22.30% 27.00% -2.15% 10.03% 27.29% 8.28% -
  Horiz. % 146.43% 188.46% 148.40% 151.66% 137.84% 108.28% 100.00%
EPS 0.61 0.57 1.21 2.38 0.81 0.29 0.05 51.70%
  YoY % 7.02% -52.89% -49.16% 193.83% 179.31% 480.00% -
  Horiz. % 1,220.00% 1,140.00% 2,420.00% 4,760.00% 1,620.00% 580.00% 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 2.1400 2.0600 1.9500 1.8900 1.8400 1.8100 3.54%
  YoY % 4.21% 3.88% 5.64% 3.17% 2.72% 1.66% -
  Horiz. % 123.20% 118.23% 113.81% 107.73% 104.42% 101.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 128,000
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 28.29 36.41 28.67 29.30 26.79 21.25 19.02 6.84%
  YoY % -22.30% 27.00% -2.15% 9.37% 26.07% 11.72% -
  Horiz. % 148.74% 191.43% 150.74% 154.05% 140.85% 111.72% 100.00%
EPS 0.61 0.57 1.21 2.38 0.81 0.29 0.05 51.70%
  YoY % 7.02% -52.89% -49.16% 193.83% 179.31% 480.00% -
  Horiz. % 1,220.00% 1,140.00% 2,420.00% 4,760.00% 1,620.00% 580.00% 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 2.1400 2.0600 1.9500 1.9013 1.8688 1.7817 3.81%
  YoY % 4.21% 3.88% 5.64% 2.56% 1.74% 4.89% -
  Horiz. % 125.16% 120.11% 115.62% 109.45% 106.71% 104.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 -
Price 0.8400 0.9350 0.8750 0.5200 0.5000 0.4900 0.4100 -
P/RPS 2.97 2.57 3.05 1.77 1.88 2.34 2.12 5.78%
  YoY % 15.56% -15.74% 72.32% -5.85% -19.66% 10.38% -
  Horiz. % 140.09% 121.23% 143.87% 83.49% 88.68% 110.38% 100.00%
P/EPS 138.74 163.72 72.40 21.87 61.73 168.97 820.00 -25.62%
  YoY % -15.26% 126.13% 231.05% -64.57% -63.47% -79.39% -
  Horiz. % 16.92% 19.97% 8.83% 2.67% 7.53% 20.61% 100.00%
EY 0.72 0.61 1.38 4.57 1.62 0.59 0.12 34.78%
  YoY % 18.03% -55.80% -69.80% 182.10% 174.58% 391.67% -
  Horiz. % 600.00% 508.33% 1,150.00% 3,808.33% 1,350.00% 491.67% 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 0.44 0.42 0.27 0.26 0.27 0.23 8.72%
  YoY % -13.64% 4.76% 55.56% 3.85% -3.70% 17.39% -
  Horiz. % 165.22% 191.30% 182.61% 117.39% 113.04% 117.39% 100.00%
Price Multiplier on Announcement Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 27/07/15 24/07/14 25/07/13 26/07/12 29/07/11 29/07/10 24/07/09 -
Price 0.8200 1.0400 0.8000 0.5000 0.4800 0.5400 0.4800 -
P/RPS 2.90 2.86 2.79 1.71 1.80 2.58 2.48 2.64%
  YoY % 1.40% 2.51% 63.16% -5.00% -30.23% 4.03% -
  Horiz. % 116.94% 115.32% 112.50% 68.95% 72.58% 104.03% 100.00%
P/EPS 135.43 182.11 66.19 21.03 59.26 186.21 960.00 -27.84%
  YoY % -25.63% 175.13% 214.74% -64.51% -68.18% -80.60% -
  Horiz. % 14.11% 18.97% 6.89% 2.19% 6.17% 19.40% 100.00%
EY 0.74 0.55 1.51 4.75 1.69 0.54 0.10 39.57%
  YoY % 34.55% -63.58% -68.21% 181.07% 212.96% 440.00% -
  Horiz. % 740.00% 550.00% 1,510.00% 4,750.00% 1,690.00% 540.00% 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 0.49 0.39 0.26 0.25 0.29 0.27 5.39%
  YoY % -24.49% 25.64% 50.00% 4.00% -13.79% 7.41% -
  Horiz. % 137.04% 181.48% 144.44% 96.30% 92.59% 107.41% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

282  470  579  1061 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.135-0.015 
 KANGER 0.185-0.025 
 TRIVE 0.02+0.005 
 LAMBO 0.030.00 
 INIX 0.295-0.04 
 PHB 0.0250.00 
 MMAG-WB 0.195+0.01 
 SAPNRG 0.1050.00 
 PHB-WB 0.0150.00 
 PRLEXUS 0.91+0.13 

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