Highlights

[EUPE] YoY TTM Result on 2015-02-28 [#4]

Stock [EUPE]: EUPE CORP BHD
Announcement Date 23-Apr-2015
Admission Sponsor -
Sponsor -
Financial Year 28-Feb-2015
Quarter 28-Feb-2015  [#4]
Profit Trend QoQ -     9.41%    YoY -     -1.22%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Revenue 314,083 166,996 129,330 167,685 186,119 146,638 143,052 14.00%
  YoY % 88.08% 29.12% -22.87% -9.90% 26.92% 2.51% -
  Horiz. % 219.56% 116.74% 90.41% 117.22% 130.11% 102.51% 100.00%
PBT 29,764 538 4,809 18,352 20,458 25,004 13,700 13.80%
  YoY % 5,432.34% -88.81% -73.80% -10.29% -18.18% 82.51% -
  Horiz. % 217.26% 3.93% 35.10% 133.96% 149.33% 182.51% 100.00%
Tax -5,404 -4,673 -1,624 -5,007 -6,362 -8,313 -4,500 3.10%
  YoY % -15.64% -187.75% 67.57% 21.30% 23.47% -84.73% -
  Horiz. % 120.09% 103.84% 36.09% 111.27% 141.38% 184.73% 100.00%
NP 24,360 -4,135 3,185 13,345 14,096 16,691 9,200 17.61%
  YoY % 689.12% -229.83% -76.13% -5.33% -15.55% 81.42% -
  Horiz. % 264.78% -44.95% 34.62% 145.05% 153.22% 181.42% 100.00%
NP to SH 9,590 -7,388 3,338 13,463 13,629 14,845 6,067 7.93%
  YoY % 229.81% -321.33% -75.21% -1.22% -8.19% 144.68% -
  Horiz. % 158.07% -121.77% 55.02% 221.91% 224.64% 244.68% 100.00%
Tax Rate 18.16 % 868.59 % 33.77 % 27.28 % 31.10 % 33.25 % 32.85 % -9.40%
  YoY % -97.91% 2,472.08% 23.79% -12.28% -6.47% 1.22% -
  Horiz. % 55.28% 2,644.11% 102.80% 83.04% 94.67% 101.22% 100.00%
Total Cost 289,723 171,131 126,145 154,340 172,023 129,947 133,852 13.73%
  YoY % 69.30% 35.66% -18.27% -10.28% 32.38% -2.92% -
  Horiz. % 216.45% 127.85% 94.24% 115.31% 128.52% 97.08% 100.00%
Net Worth 290,559 281,600 288,000 284,160 272,640 262,887 247,039 2.74%
  YoY % 3.18% -2.22% 1.35% 4.23% 3.71% 6.41% -
  Horiz. % 117.62% 113.99% 116.58% 115.03% 110.36% 106.41% 100.00%
Dividend
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Div 0 0 0 5,120 2,560 0 0 -
  YoY % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 200.00% 100.00% - -
Div Payout % - % - % - % 38.03 % 18.78 % - % - % -
  YoY % 0.00% 0.00% 0.00% 102.50% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 202.50% 100.00% - -
Equity
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Net Worth 290,559 281,600 288,000 284,160 272,640 262,887 247,039 2.74%
  YoY % 3.18% -2.22% 1.35% 4.23% 3.71% 6.41% -
  Horiz. % 117.62% 113.99% 116.58% 115.03% 110.36% 106.41% 100.00%
NOSH 128,000 128,000 128,000 128,000 128,000 128,237 128,000 -
  YoY % 0.00% 0.00% 0.00% 0.00% -0.19% 0.19% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.19% 100.00%
Ratio Analysis
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
NP Margin 7.76 % -2.48 % 2.46 % 7.96 % 7.57 % 11.38 % 6.43 % 3.18%
  YoY % 412.90% -200.81% -69.10% 5.15% -33.48% 76.98% -
  Horiz. % 120.68% -38.57% 38.26% 123.79% 117.73% 176.98% 100.00%
ROE 3.30 % -2.62 % 1.16 % 4.74 % 5.00 % 5.65 % 2.46 % 5.02%
  YoY % 225.95% -325.86% -75.53% -5.20% -11.50% 129.67% -
  Horiz. % 134.15% -106.50% 47.15% 192.68% 203.25% 229.67% 100.00%
Per Share
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 245.38 130.47 101.04 131.00 145.41 114.35 111.76 14.00%
  YoY % 88.07% 29.13% -22.87% -9.91% 27.16% 2.32% -
  Horiz. % 219.56% 116.74% 90.41% 117.22% 130.11% 102.32% 100.00%
EPS 7.49 -5.77 2.61 10.52 10.65 11.58 4.74 7.92%
  YoY % 229.81% -321.07% -75.19% -1.22% -8.03% 144.30% -
  Horiz. % 158.02% -121.73% 55.06% 221.94% 224.68% 244.30% 100.00%
DPS 0.00 0.00 0.00 4.00 2.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 200.00% 100.00% - -
NAPS 2.2700 2.2000 2.2500 2.2200 2.1300 2.0500 1.9300 2.74%
  YoY % 3.18% -2.22% 1.35% 4.23% 3.90% 6.22% -
  Horiz. % 117.62% 113.99% 116.58% 115.03% 110.36% 106.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 128,000
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 245.38 130.47 101.04 131.00 145.41 114.56 111.76 14.00%
  YoY % 88.07% 29.13% -22.87% -9.91% 26.93% 2.51% -
  Horiz. % 219.56% 116.74% 90.41% 117.22% 130.11% 102.51% 100.00%
EPS 7.49 -5.77 2.61 10.52 10.65 11.60 4.74 7.92%
  YoY % 229.81% -321.07% -75.19% -1.22% -8.19% 144.73% -
  Horiz. % 158.02% -121.73% 55.06% 221.94% 224.68% 244.73% 100.00%
DPS 0.00 0.00 0.00 4.00 2.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 200.00% 100.00% - -
NAPS 2.2700 2.2000 2.2500 2.2200 2.1300 2.0538 1.9300 2.74%
  YoY % 3.18% -2.22% 1.35% 4.23% 3.71% 6.41% -
  Horiz. % 117.62% 113.99% 116.58% 115.03% 110.36% 106.41% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 0.9250 0.8000 0.7750 0.7850 0.7800 0.5200 0.5200 -
P/RPS 0.38 0.61 0.77 0.60 0.54 0.45 0.47 -3.48%
  YoY % -37.70% -20.78% 28.33% 11.11% 20.00% -4.26% -
  Horiz. % 80.85% 129.79% 163.83% 127.66% 114.89% 95.74% 100.00%
P/EPS 12.35 -13.86 29.72 7.46 7.33 4.49 10.97 1.99%
  YoY % 189.11% -146.64% 298.39% 1.77% 63.25% -59.07% -
  Horiz. % 112.58% -126.34% 270.92% 68.00% 66.82% 40.93% 100.00%
EY 8.10 -7.21 3.36 13.40 13.65 22.26 9.12 -1.96%
  YoY % 212.34% -314.58% -74.93% -1.83% -38.68% 144.08% -
  Horiz. % 88.82% -79.06% 36.84% 146.93% 149.67% 244.08% 100.00%
DY 0.00 0.00 0.00 5.10 2.56 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 99.22% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 199.22% 100.00% - -
P/NAPS 0.41 0.36 0.34 0.35 0.37 0.25 0.27 7.21%
  YoY % 13.89% 5.88% -2.86% -5.41% 48.00% -7.41% -
  Horiz. % 151.85% 133.33% 125.93% 129.63% 137.04% 92.59% 100.00%
Price Multiplier on Announcement Date
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 26/04/18 27/04/17 21/04/16 23/04/15 25/04/14 30/04/13 30/04/12 -
Price 0.9350 1.0300 0.8000 0.8700 1.0500 0.6300 0.5100 -
P/RPS 0.38 0.79 0.79 0.66 0.72 0.55 0.46 -3.13%
  YoY % -51.90% 0.00% 19.70% -8.33% 30.91% 19.57% -
  Horiz. % 82.61% 171.74% 171.74% 143.48% 156.52% 119.57% 100.00%
P/EPS 12.48 -17.85 30.68 8.27 9.86 5.44 10.76 2.50%
  YoY % 169.92% -158.18% 270.98% -16.13% 81.25% -49.44% -
  Horiz. % 115.99% -165.89% 285.13% 76.86% 91.64% 50.56% 100.00%
EY 8.01 -5.60 3.26 12.09 10.14 18.37 9.29 -2.44%
  YoY % 243.04% -271.78% -73.04% 19.23% -44.80% 97.74% -
  Horiz. % 86.22% -60.28% 35.09% 130.14% 109.15% 197.74% 100.00%
DY 0.00 0.00 0.00 4.60 1.90 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 142.11% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 242.11% 100.00% - -
P/NAPS 0.41 0.47 0.36 0.39 0.49 0.31 0.26 7.88%
  YoY % -12.77% 30.56% -7.69% -20.41% 58.06% 19.23% -
  Horiz. % 157.69% 180.77% 138.46% 150.00% 188.46% 119.23% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers