Highlights

[EUPE] YoY TTM Result on 2018-11-30 [#3]

Stock [EUPE]: EUPE CORP BHD
Announcement Date 24-Jan-2019
Admission Sponsor -
Sponsor -
Financial Year 28-Feb-2019
Quarter 30-Nov-2018  [#3]
Profit Trend QoQ -     10.53%    YoY -     494.65%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Revenue 312,136 359,764 278,320 146,967 127,438 184,182 167,305 10.95%
  YoY % -13.24% 29.26% 89.38% 15.32% -30.81% 10.09% -
  Horiz. % 186.57% 215.03% 166.35% 87.84% 76.17% 110.09% 100.00%
PBT 84,673 62,237 18,565 6,800 8,867 18,587 20,083 27.09%
  YoY % 36.05% 235.24% 173.01% -23.31% -52.29% -7.45% -
  Horiz. % 421.62% 309.90% 92.44% 33.86% 44.15% 92.55% 100.00%
Tax -21,993 -15,686 -5,492 -4,964 -1,494 -6,079 -7,513 19.59%
  YoY % -40.21% -185.62% -10.64% -232.26% 75.42% 19.09% -
  Horiz. % 292.73% 208.78% 73.10% 66.07% 19.89% 80.91% 100.00%
NP 62,680 46,551 13,073 1,836 7,373 12,508 12,570 30.69%
  YoY % 34.65% 256.09% 612.04% -75.10% -41.05% -0.49% -
  Horiz. % 498.65% 370.33% 104.00% 14.61% 58.66% 99.51% 100.00%
NP to SH 38,140 18,577 3,124 -1,537 7,639 12,305 12,137 21.02%
  YoY % 105.31% 494.65% 303.25% -120.12% -37.92% 1.38% -
  Horiz. % 314.25% 153.06% 25.74% -12.66% 62.94% 101.38% 100.00%
Tax Rate 25.97 % 25.20 % 29.58 % 73.00 % 16.85 % 32.71 % 37.41 % -5.90%
  YoY % 3.06% -14.81% -59.48% 333.23% -48.49% -12.56% -
  Horiz. % 69.42% 67.36% 79.07% 195.13% 45.04% 87.44% 100.00%
Total Cost 249,456 313,213 265,247 145,131 120,065 171,674 154,735 8.28%
  YoY % -20.36% 18.08% 82.76% 20.88% -30.06% 10.95% -
  Horiz. % 161.21% 202.42% 171.42% 93.79% 77.59% 110.95% 100.00%
Net Worth 344,320 307,200 288,000 285,440 267,600 280,320 266,239 4.38%
  YoY % 12.08% 6.67% 0.90% 6.67% -4.54% 5.29% -
  Horiz. % 129.33% 115.38% 108.17% 107.21% 100.51% 105.29% 100.00%
Dividend
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Div 1,920 0 0 0 2,560 2,560 2,560 -4.68%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
Div Payout % 5.03 % - % - % - % 33.51 % 20.80 % 21.09 % -21.24%
  YoY % 0.00% 0.00% 0.00% 0.00% 61.11% -1.38% -
  Horiz. % 23.85% 0.00% 0.00% 0.00% 158.89% 98.62% 100.00%
Equity
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Net Worth 344,320 307,200 288,000 285,440 267,600 280,320 266,239 4.38%
  YoY % 12.08% 6.67% 0.90% 6.67% -4.54% 5.29% -
  Horiz. % 129.33% 115.38% 108.17% 107.21% 100.51% 105.29% 100.00%
NOSH 128,000 128,000 128,000 128,000 120,000 128,000 128,000 -
  YoY % 0.00% 0.00% 0.00% 6.67% -6.25% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 93.75% 100.00% 100.00%
Ratio Analysis
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
NP Margin 20.08 % 12.94 % 4.70 % 1.25 % 5.79 % 6.79 % 7.51 % 17.80%
  YoY % 55.18% 175.32% 276.00% -78.41% -14.73% -9.59% -
  Horiz. % 267.38% 172.30% 62.58% 16.64% 77.10% 90.41% 100.00%
ROE 11.08 % 6.05 % 1.08 % -0.54 % 2.85 % 4.39 % 4.56 % 15.94%
  YoY % 83.14% 460.19% 300.00% -118.95% -35.08% -3.73% -
  Horiz. % 242.98% 132.68% 23.68% -11.84% 62.50% 96.27% 100.00%
Per Share
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 243.86 281.07 217.44 114.82 106.20 143.89 130.71 10.95%
  YoY % -13.24% 29.26% 89.37% 8.12% -26.19% 10.08% -
  Horiz. % 186.57% 215.03% 166.35% 87.84% 81.25% 110.08% 100.00%
EPS 29.80 14.51 2.44 -1.20 6.37 9.61 9.48 21.02%
  YoY % 105.38% 494.67% 303.33% -118.84% -33.71% 1.37% -
  Horiz. % 314.35% 153.06% 25.74% -12.66% 67.19% 101.37% 100.00%
DPS 1.50 0.00 0.00 0.00 2.13 2.00 2.00 -4.68%
  YoY % 0.00% 0.00% 0.00% 0.00% 6.50% 0.00% -
  Horiz. % 75.00% 0.00% 0.00% 0.00% 106.50% 100.00% 100.00%
NAPS 2.6900 2.4000 2.2500 2.2300 2.2300 2.1900 2.0800 4.38%
  YoY % 12.08% 6.67% 0.90% 0.00% 1.83% 5.29% -
  Horiz. % 129.33% 115.38% 108.17% 107.21% 107.21% 105.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 128,000
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 243.86 281.07 217.44 114.82 99.56 143.89 130.71 10.95%
  YoY % -13.24% 29.26% 89.37% 15.33% -30.81% 10.08% -
  Horiz. % 186.57% 215.03% 166.35% 87.84% 76.17% 110.08% 100.00%
EPS 29.80 14.51 2.44 -1.20 5.97 9.61 9.48 21.02%
  YoY % 105.38% 494.67% 303.33% -120.10% -37.88% 1.37% -
  Horiz. % 314.35% 153.06% 25.74% -12.66% 62.97% 101.37% 100.00%
DPS 1.50 0.00 0.00 0.00 2.00 2.00 2.00 -4.68%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
NAPS 2.6900 2.4000 2.2500 2.2300 2.0906 2.1900 2.0800 4.38%
  YoY % 12.08% 6.67% 0.90% 6.67% -4.54% 5.29% -
  Horiz. % 129.33% 115.38% 108.17% 107.21% 100.51% 105.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 -
Price 0.6350 0.6550 1.1000 0.7800 0.8300 0.8950 0.7250 -
P/RPS 0.26 0.23 0.51 0.68 0.78 0.62 0.55 -11.73%
  YoY % 13.04% -54.90% -25.00% -12.82% 25.81% 12.73% -
  Horiz. % 47.27% 41.82% 92.73% 123.64% 141.82% 112.73% 100.00%
P/EPS 2.13 4.51 45.07 -64.96 13.04 9.31 7.65 -19.18%
  YoY % -52.77% -89.99% 169.38% -598.16% 40.06% 21.70% -
  Horiz. % 27.84% 58.95% 589.15% -849.15% 170.46% 121.70% 100.00%
EY 46.92 22.16 2.22 -1.54 7.67 10.74 13.08 23.71%
  YoY % 111.73% 898.20% 244.16% -120.08% -28.58% -17.89% -
  Horiz. % 358.72% 169.42% 16.97% -11.77% 58.64% 82.11% 100.00%
DY 2.36 0.00 0.00 0.00 2.57 2.23 2.76 -2.57%
  YoY % 0.00% 0.00% 0.00% 0.00% 15.25% -19.20% -
  Horiz. % 85.51% 0.00% 0.00% 0.00% 93.12% 80.80% 100.00%
P/NAPS 0.24 0.27 0.49 0.35 0.37 0.41 0.35 -6.09%
  YoY % -11.11% -44.90% 40.00% -5.41% -9.76% 17.14% -
  Horiz. % 68.57% 77.14% 140.00% 100.00% 105.71% 117.14% 100.00%
Price Multiplier on Announcement Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 16/01/20 24/01/19 25/01/18 19/01/17 21/01/16 23/01/15 23/01/14 -
Price 0.6400 0.5800 1.0400 0.7800 0.8000 0.7950 0.7500 -
P/RPS 0.26 0.21 0.48 0.68 0.75 0.55 0.57 -12.26%
  YoY % 23.81% -56.25% -29.41% -9.33% 36.36% -3.51% -
  Horiz. % 45.61% 36.84% 84.21% 119.30% 131.58% 96.49% 100.00%
P/EPS 2.15 4.00 42.61 -64.96 12.57 8.27 7.91 -19.51%
  YoY % -46.25% -90.61% 165.59% -616.79% 52.00% 4.55% -
  Horiz. % 27.18% 50.57% 538.69% -821.24% 158.91% 104.55% 100.00%
EY 46.56 25.02 2.35 -1.54 7.96 12.09 12.64 24.26%
  YoY % 86.09% 964.68% 252.60% -119.35% -34.16% -4.35% -
  Horiz. % 368.35% 197.94% 18.59% -12.18% 62.97% 95.65% 100.00%
DY 2.34 0.00 0.00 0.00 2.67 2.52 2.67 -2.17%
  YoY % 0.00% 0.00% 0.00% 0.00% 5.95% -5.62% -
  Horiz. % 87.64% 0.00% 0.00% 0.00% 100.00% 94.38% 100.00%
P/NAPS 0.24 0.24 0.46 0.35 0.36 0.36 0.36 -6.53%
  YoY % 0.00% -47.83% 31.43% -2.78% 0.00% 0.00% -
  Horiz. % 66.67% 66.67% 127.78% 97.22% 100.00% 100.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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!
PARTNERS & BROKERS