Highlights

[EUPE] YoY TTM Result on 2015-11-30 [#3]

Stock [EUPE]: EUPE CORP BHD
Announcement Date 21-Jan-2016
Admission Sponsor -
Sponsor -
Financial Year 29-Feb-2016
Quarter 30-Nov-2015  [#3]
Profit Trend QoQ -     -30.72%    YoY -     -37.92%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Revenue 359,764 278,320 146,967 127,438 184,182 167,305 151,292 15.52%
  YoY % 29.26% 89.38% 15.32% -30.81% 10.09% 10.58% -
  Horiz. % 237.79% 183.96% 97.14% 84.23% 121.74% 110.58% 100.00%
PBT 62,237 18,565 6,800 8,867 18,587 20,083 22,654 18.34%
  YoY % 235.24% 173.01% -23.31% -52.29% -7.45% -11.35% -
  Horiz. % 274.73% 81.95% 30.02% 39.14% 82.05% 88.65% 100.00%
Tax -15,686 -5,492 -4,964 -1,494 -6,079 -7,513 -7,020 14.33%
  YoY % -185.62% -10.64% -232.26% 75.42% 19.09% -7.02% -
  Horiz. % 223.45% 78.23% 70.71% 21.28% 86.60% 107.02% 100.00%
NP 46,551 13,073 1,836 7,373 12,508 12,570 15,634 19.93%
  YoY % 256.09% 612.04% -75.10% -41.05% -0.49% -19.60% -
  Horiz. % 297.75% 83.62% 11.74% 47.16% 80.01% 80.40% 100.00%
NP to SH 18,577 3,124 -1,537 7,639 12,305 12,137 13,102 5.99%
  YoY % 494.65% 303.25% -120.12% -37.92% 1.38% -7.37% -
  Horiz. % 141.79% 23.84% -11.73% 58.30% 93.92% 92.63% 100.00%
Tax Rate 25.20 % 29.58 % 73.00 % 16.85 % 32.71 % 37.41 % 30.99 % -3.39%
  YoY % -14.81% -59.48% 333.23% -48.49% -12.56% 20.72% -
  Horiz. % 81.32% 95.45% 235.56% 54.37% 105.55% 120.72% 100.00%
Total Cost 313,213 265,247 145,131 120,065 171,674 154,735 135,658 14.96%
  YoY % 18.08% 82.76% 20.88% -30.06% 10.95% 14.06% -
  Horiz. % 230.88% 195.53% 106.98% 88.51% 126.55% 114.06% 100.00%
Net Worth 307,200 288,000 285,440 267,600 280,320 266,239 258,559 2.91%
  YoY % 6.67% 0.90% 6.67% -4.54% 5.29% 2.97% -
  Horiz. % 118.81% 111.39% 110.40% 103.50% 108.42% 102.97% 100.00%
Dividend
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Div 0 0 0 2,560 2,560 2,560 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% -
Div Payout % - % - % - % 33.51 % 20.80 % 21.09 % - % -
  YoY % 0.00% 0.00% 0.00% 61.11% -1.38% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 158.89% 98.62% 100.00% -
Equity
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Net Worth 307,200 288,000 285,440 267,600 280,320 266,239 258,559 2.91%
  YoY % 6.67% 0.90% 6.67% -4.54% 5.29% 2.97% -
  Horiz. % 118.81% 111.39% 110.40% 103.50% 108.42% 102.97% 100.00%
NOSH 128,000 128,000 128,000 120,000 128,000 128,000 128,000 -
  YoY % 0.00% 0.00% 6.67% -6.25% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 93.75% 100.00% 100.00% 100.00%
Ratio Analysis
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
NP Margin 12.94 % 4.70 % 1.25 % 5.79 % 6.79 % 7.51 % 10.33 % 3.82%
  YoY % 175.32% 276.00% -78.41% -14.73% -9.59% -27.30% -
  Horiz. % 125.27% 45.50% 12.10% 56.05% 65.73% 72.70% 100.00%
ROE 6.05 % 1.08 % -0.54 % 2.85 % 4.39 % 4.56 % 5.07 % 2.99%
  YoY % 460.19% 300.00% -118.95% -35.08% -3.73% -10.06% -
  Horiz. % 119.33% 21.30% -10.65% 56.21% 86.59% 89.94% 100.00%
Per Share
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 281.07 217.44 114.82 106.20 143.89 130.71 118.20 15.52%
  YoY % 29.26% 89.37% 8.12% -26.19% 10.08% 10.58% -
  Horiz. % 237.79% 183.96% 97.14% 89.85% 121.73% 110.58% 100.00%
EPS 14.51 2.44 -1.20 6.37 9.61 9.48 10.24 5.98%
  YoY % 494.67% 303.33% -118.84% -33.71% 1.37% -7.42% -
  Horiz. % 141.70% 23.83% -11.72% 62.21% 93.85% 92.58% 100.00%
DPS 0.00 0.00 0.00 2.13 2.00 2.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 6.50% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 106.50% 100.00% 100.00% -
NAPS 2.4000 2.2500 2.2300 2.2300 2.1900 2.0800 2.0200 2.91%
  YoY % 6.67% 0.90% 0.00% 1.83% 5.29% 2.97% -
  Horiz. % 118.81% 111.39% 110.40% 110.40% 108.42% 102.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 128,000
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 281.07 217.44 114.82 99.56 143.89 130.71 118.20 15.52%
  YoY % 29.26% 89.37% 15.33% -30.81% 10.08% 10.58% -
  Horiz. % 237.79% 183.96% 97.14% 84.23% 121.73% 110.58% 100.00%
EPS 14.51 2.44 -1.20 5.97 9.61 9.48 10.24 5.98%
  YoY % 494.67% 303.33% -120.10% -37.88% 1.37% -7.42% -
  Horiz. % 141.70% 23.83% -11.72% 58.30% 93.85% 92.58% 100.00%
DPS 0.00 0.00 0.00 2.00 2.00 2.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% -
NAPS 2.4000 2.2500 2.2300 2.0906 2.1900 2.0800 2.0200 2.91%
  YoY % 6.67% 0.90% 6.67% -4.54% 5.29% 2.97% -
  Horiz. % 118.81% 111.39% 110.40% 103.50% 108.42% 102.97% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 -
Price 0.6550 1.1000 0.7800 0.8300 0.8950 0.7250 0.5300 -
P/RPS 0.23 0.51 0.68 0.78 0.62 0.55 0.45 -10.58%
  YoY % -54.90% -25.00% -12.82% 25.81% 12.73% 22.22% -
  Horiz. % 51.11% 113.33% 151.11% 173.33% 137.78% 122.22% 100.00%
P/EPS 4.51 45.07 -64.96 13.04 9.31 7.65 5.18 -2.28%
  YoY % -89.99% 169.38% -598.16% 40.06% 21.70% 47.68% -
  Horiz. % 87.07% 870.08% -1,254.05% 251.74% 179.73% 147.68% 100.00%
EY 22.16 2.22 -1.54 7.67 10.74 13.08 19.31 2.32%
  YoY % 898.20% 244.16% -120.08% -28.58% -17.89% -32.26% -
  Horiz. % 114.76% 11.50% -7.98% 39.72% 55.62% 67.74% 100.00%
DY 0.00 0.00 0.00 2.57 2.23 2.76 0.00 -
  YoY % 0.00% 0.00% 0.00% 15.25% -19.20% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 93.12% 80.80% 100.00% -
P/NAPS 0.27 0.49 0.35 0.37 0.41 0.35 0.26 0.63%
  YoY % -44.90% 40.00% -5.41% -9.76% 17.14% 34.62% -
  Horiz. % 103.85% 188.46% 134.62% 142.31% 157.69% 134.62% 100.00%
Price Multiplier on Announcement Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 24/01/19 25/01/18 19/01/17 21/01/16 23/01/15 23/01/14 23/01/13 -
Price 0.5800 1.0400 0.7800 0.8000 0.7950 0.7500 0.5650 -
P/RPS 0.21 0.48 0.68 0.75 0.55 0.57 0.48 -12.87%
  YoY % -56.25% -29.41% -9.33% 36.36% -3.51% 18.75% -
  Horiz. % 43.75% 100.00% 141.67% 156.25% 114.58% 118.75% 100.00%
P/EPS 4.00 42.61 -64.96 12.57 8.27 7.91 5.52 -5.22%
  YoY % -90.61% 165.59% -616.79% 52.00% 4.55% 43.30% -
  Horiz. % 72.46% 771.92% -1,176.81% 227.72% 149.82% 143.30% 100.00%
EY 25.02 2.35 -1.54 7.96 12.09 12.64 18.12 5.52%
  YoY % 964.68% 252.60% -119.35% -34.16% -4.35% -30.24% -
  Horiz. % 138.08% 12.97% -8.50% 43.93% 66.72% 69.76% 100.00%
DY 0.00 0.00 0.00 2.67 2.52 2.67 0.00 -
  YoY % 0.00% 0.00% 0.00% 5.95% -5.62% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 94.38% 100.00% -
P/NAPS 0.24 0.46 0.35 0.36 0.36 0.36 0.28 -2.54%
  YoY % -47.83% 31.43% -2.78% 0.00% 0.00% 28.57% -
  Horiz. % 85.71% 164.29% 125.00% 128.57% 128.57% 128.57% 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
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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