Highlights

[EUPE] YoY Quarter Result on 2015-05-31 [#1]

Stock [EUPE]: EUPE CORP BHD
Announcement Date 27-Jul-2015
Admission Sponsor -
Sponsor -
Financial Year 29-Feb-2016
Quarter 31-May-2015  [#1]
Profit Trend QoQ -     -86.53%    YoY -     6.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Revenue 76,472 57,714 37,644 36,215 46,602 36,700 37,499 12.60%
  YoY % 32.50% 53.32% 3.95% -22.29% 26.98% -2.13% -
  Horiz. % 203.93% 153.91% 100.39% 96.58% 124.28% 97.87% 100.00%
PBT 14,523 4,656 2,038 1,569 1,531 2,709 5,021 19.36%
  YoY % 211.92% 128.46% 29.89% 2.48% -43.48% -46.05% -
  Horiz. % 289.25% 92.73% 40.59% 31.25% 30.49% 53.95% 100.00%
Tax -4,100 -1,588 -1,222 -840 -716 -935 -1,431 19.17%
  YoY % -158.19% -29.95% -45.48% -17.32% 23.42% 34.66% -
  Horiz. % 286.51% 110.97% 85.39% 58.70% 50.03% 65.34% 100.00%
NP 10,423 3,068 816 729 815 1,774 3,590 19.43%
  YoY % 239.73% 275.98% 11.93% -10.55% -54.06% -50.58% -
  Horiz. % 290.33% 85.46% 22.73% 20.31% 22.70% 49.42% 100.00%
NP to SH 4,046 990 263 775 731 1,547 3,043 4.86%
  YoY % 308.69% 276.43% -66.06% 6.02% -52.75% -49.16% -
  Horiz. % 132.96% 32.53% 8.64% 25.47% 24.02% 50.84% 100.00%
Tax Rate 28.23 % 34.11 % 59.96 % 53.54 % 46.77 % 34.51 % 28.50 % -0.16%
  YoY % -17.24% -43.11% 11.99% 14.48% 35.53% 21.09% -
  Horiz. % 99.05% 119.68% 210.39% 187.86% 164.11% 121.09% 100.00%
Total Cost 66,049 54,646 36,828 35,486 45,787 34,926 33,909 11.75%
  YoY % 20.87% 48.38% 3.78% -22.50% 31.10% 3.00% -
  Horiz. % 194.78% 161.15% 108.61% 104.65% 135.03% 103.00% 100.00%
Net Worth 294,399 281,600 288,000 285,440 273,920 263,679 249,600 2.79%
  YoY % 4.55% -2.22% 0.90% 4.21% 3.88% 5.64% -
  Horiz. % 117.95% 112.82% 115.38% 114.36% 109.74% 105.64% 100.00%
Dividend
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 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
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Net Worth 294,399 281,600 288,000 285,440 273,920 263,679 249,600 2.79%
  YoY % 4.55% -2.22% 0.90% 4.21% 3.88% 5.64% -
  Horiz. % 117.95% 112.82% 115.38% 114.36% 109.74% 105.64% 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
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
NP Margin 13.63 % 5.32 % 2.17 % 2.01 % 1.75 % 4.83 % 9.57 % 6.07%
  YoY % 156.20% 145.16% 7.96% 14.86% -63.77% -49.53% -
  Horiz. % 142.42% 55.59% 22.68% 21.00% 18.29% 50.47% 100.00%
ROE 1.37 % 0.35 % 0.09 % 0.27 % 0.27 % 0.59 % 1.22 % 1.95%
  YoY % 291.43% 288.89% -66.67% 0.00% -54.24% -51.64% -
  Horiz. % 112.30% 28.69% 7.38% 22.13% 22.13% 48.36% 100.00%
Per Share
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 59.74 45.09 29.41 28.29 36.41 28.67 29.30 12.60%
  YoY % 32.49% 53.32% 3.96% -22.30% 27.00% -2.15% -
  Horiz. % 203.89% 153.89% 100.38% 96.55% 124.27% 97.85% 100.00%
EPS 3.16 0.77 0.21 0.61 0.57 1.21 2.38 4.84%
  YoY % 310.39% 266.67% -65.57% 7.02% -52.89% -49.16% -
  Horiz. % 132.77% 32.35% 8.82% 25.63% 23.95% 50.84% 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 2.3000 2.2000 2.2500 2.2300 2.1400 2.0600 1.9500 2.79%
  YoY % 4.55% -2.22% 0.90% 4.21% 3.88% 5.64% -
  Horiz. % 117.95% 112.82% 115.38% 114.36% 109.74% 105.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 128,000
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 59.74 45.09 29.41 28.29 36.41 28.67 29.30 12.60%
  YoY % 32.49% 53.32% 3.96% -22.30% 27.00% -2.15% -
  Horiz. % 203.89% 153.89% 100.38% 96.55% 124.27% 97.85% 100.00%
EPS 3.16 0.77 0.21 0.61 0.57 1.21 2.38 4.84%
  YoY % 310.39% 266.67% -65.57% 7.02% -52.89% -49.16% -
  Horiz. % 132.77% 32.35% 8.82% 25.63% 23.95% 50.84% 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 2.3000 2.2000 2.2500 2.2300 2.1400 2.0600 1.9500 2.79%
  YoY % 4.55% -2.22% 0.90% 4.21% 3.88% 5.64% -
  Horiz. % 117.95% 112.82% 115.38% 114.36% 109.74% 105.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 -
Price 0.7900 0.9700 0.7750 0.8400 0.9350 0.8750 0.5200 -
P/RPS 1.32 2.15 2.64 2.97 2.57 3.05 1.77 -4.77%
  YoY % -38.60% -18.56% -11.11% 15.56% -15.74% 72.32% -
  Horiz. % 74.58% 121.47% 149.15% 167.80% 145.20% 172.32% 100.00%
P/EPS 24.99 125.41 377.19 138.74 163.72 72.40 21.87 2.25%
  YoY % -80.07% -66.75% 171.87% -15.26% 126.13% 231.05% -
  Horiz. % 114.27% 573.43% 1,724.69% 634.39% 748.61% 331.05% 100.00%
EY 4.00 0.80 0.27 0.72 0.61 1.38 4.57 -2.19%
  YoY % 400.00% 196.30% -62.50% 18.03% -55.80% -69.80% -
  Horiz. % 87.53% 17.51% 5.91% 15.75% 13.35% 30.20% 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 0.44 0.34 0.38 0.44 0.42 0.27 3.91%
  YoY % -22.73% 29.41% -10.53% -13.64% 4.76% 55.56% -
  Horiz. % 125.93% 162.96% 125.93% 140.74% 162.96% 155.56% 100.00%
Price Multiplier on Announcement Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 26/07/18 27/07/17 28/07/16 27/07/15 24/07/14 25/07/13 26/07/12 -
Price 0.7850 1.1500 0.7500 0.8200 1.0400 0.8000 0.5000 -
P/RPS 1.31 2.55 2.55 2.90 2.86 2.79 1.71 -4.34%
  YoY % -48.63% 0.00% -12.07% 1.40% 2.51% 63.16% -
  Horiz. % 76.61% 149.12% 149.12% 169.59% 167.25% 163.16% 100.00%
P/EPS 24.83 148.69 365.02 135.43 182.11 66.19 21.03 2.81%
  YoY % -83.30% -59.27% 169.53% -25.63% 175.13% 214.74% -
  Horiz. % 118.07% 707.04% 1,735.71% 643.98% 865.95% 314.74% 100.00%
EY 4.03 0.67 0.27 0.74 0.55 1.51 4.75 -2.70%
  YoY % 501.49% 148.15% -63.51% 34.55% -63.58% -68.21% -
  Horiz. % 84.84% 14.11% 5.68% 15.58% 11.58% 31.79% 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 0.52 0.33 0.37 0.49 0.39 0.26 4.57%
  YoY % -34.62% 57.58% -10.81% -24.49% 25.64% 50.00% -
  Horiz. % 130.77% 200.00% 126.92% 142.31% 188.46% 150.00% 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.
 


 

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