Highlights

[EUPE] YoY TTM Result on 2011-08-31 [#2]

Stock [EUPE]: EUPE CORP BHD
Announcement Date 25-Oct-2011
Admission Sponsor -
Sponsor -
Financial Year 29-Feb-2012
Quarter 31-Aug-2011  [#2]
Profit Trend QoQ -     13.60%    YoY -     60.27%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Revenue 196,009 151,537 146,274 146,211 112,829 106,432 145,643 5.07%
  YoY % 29.35% 3.60% 0.04% 29.59% 6.01% -26.92% -
  Horiz. % 134.58% 104.05% 100.43% 100.39% 77.47% 73.08% 100.00%
PBT 18,060 21,205 19,828 13,586 7,310 4,741 14,597 3.61%
  YoY % -14.83% 6.94% 45.94% 85.85% 54.19% -67.52% -
  Horiz. % 123.72% 145.27% 135.84% 93.07% 50.08% 32.48% 100.00%
Tax -5,469 -6,958 -6,032 -4,885 -1,703 -1,243 -4,535 3.17%
  YoY % 21.40% -15.35% -23.48% -186.85% -37.01% 72.59% -
  Horiz. % 120.60% 153.43% 133.01% 107.72% 37.55% 27.41% 100.00%
NP 12,591 14,247 13,796 8,701 5,607 3,498 10,062 3.81%
  YoY % -11.62% 3.27% 58.56% 55.18% 60.29% -65.24% -
  Horiz. % 125.13% 141.59% 137.11% 86.47% 55.72% 34.76% 100.00%
NP to SH 12,113 13,407 11,051 6,414 4,002 2,548 10,151 2.99%
  YoY % -9.65% 21.32% 72.29% 60.27% 57.06% -74.90% -
  Horiz. % 119.33% 132.08% 108.87% 63.19% 39.42% 25.10% 100.00%
Tax Rate 30.28 % 32.81 % 30.42 % 35.96 % 23.30 % 26.22 % 31.07 % -0.43%
  YoY % -7.71% 7.86% -15.41% 54.33% -11.14% -15.61% -
  Horiz. % 97.46% 105.60% 97.91% 115.74% 74.99% 84.39% 100.00%
Total Cost 183,418 137,290 132,478 137,510 107,222 102,934 135,581 5.16%
  YoY % 33.60% 3.63% -3.66% 28.25% 4.17% -24.08% -
  Horiz. % 135.28% 101.26% 97.71% 101.42% 79.08% 75.92% 100.00%
Net Worth 277,760 264,959 254,720 242,957 235,602 234,603 230,142 3.18%
  YoY % 4.83% 4.02% 4.84% 3.12% 0.43% 1.94% -
  Horiz. % 120.69% 115.13% 110.68% 105.57% 102.37% 101.94% 100.00%
Dividend
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Div 0 2,560 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 19.09 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Net Worth 277,760 264,959 254,720 242,957 235,602 234,603 230,142 3.18%
  YoY % 4.83% 4.02% 4.84% 3.12% 0.43% 1.94% -
  Horiz. % 120.69% 115.13% 110.68% 105.57% 102.37% 101.94% 100.00%
NOSH 128,000 128,000 128,000 127,872 127,352 129,615 127,857 0.02%
  YoY % 0.00% 0.00% 0.10% 0.41% -1.75% 1.38% -
  Horiz. % 100.11% 100.11% 100.11% 100.01% 99.61% 101.38% 100.00%
Ratio Analysis
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
NP Margin 6.42 % 9.40 % 9.43 % 5.95 % 4.97 % 3.29 % 6.91 % -1.22%
  YoY % -31.70% -0.32% 58.49% 19.72% 51.06% -52.39% -
  Horiz. % 92.91% 136.03% 136.47% 86.11% 71.92% 47.61% 100.00%
ROE 4.36 % 5.06 % 4.34 % 2.64 % 1.70 % 1.09 % 4.41 % -0.19%
  YoY % -13.83% 16.59% 64.39% 55.29% 55.96% -75.28% -
  Horiz. % 98.87% 114.74% 98.41% 59.86% 38.55% 24.72% 100.00%
Per Share
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 153.13 118.39 114.28 114.34 88.60 82.11 113.91 5.05%
  YoY % 29.34% 3.60% -0.05% 29.05% 7.90% -27.92% -
  Horiz. % 134.43% 103.93% 100.32% 100.38% 77.78% 72.08% 100.00%
EPS 9.46 10.47 8.63 5.02 3.14 1.97 7.94 2.96%
  YoY % -9.65% 21.32% 71.91% 59.87% 59.39% -75.19% -
  Horiz. % 119.14% 131.86% 108.69% 63.22% 39.55% 24.81% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 2.1700 2.0700 1.9900 1.9000 1.8500 1.8100 1.8000 3.16%
  YoY % 4.83% 4.02% 4.74% 2.70% 2.21% 0.56% -
  Horiz. % 120.56% 115.00% 110.56% 105.56% 102.78% 100.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 128,000
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 153.13 118.39 114.28 114.23 88.15 83.15 113.78 5.07%
  YoY % 29.34% 3.60% 0.04% 29.59% 6.01% -26.92% -
  Horiz. % 134.58% 104.05% 100.44% 100.40% 77.47% 73.08% 100.00%
EPS 9.46 10.47 8.63 5.01 3.13 1.99 7.93 2.98%
  YoY % -9.65% 21.32% 72.26% 60.06% 57.29% -74.91% -
  Horiz. % 119.29% 132.03% 108.83% 63.18% 39.47% 25.09% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 2.1700 2.0700 1.9900 1.8981 1.8406 1.8328 1.7980 3.18%
  YoY % 4.83% 4.02% 4.84% 3.12% 0.43% 1.94% -
  Horiz. % 120.69% 115.13% 110.68% 105.57% 102.37% 101.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 -
Price 0.9350 0.6950 0.5500 0.4400 0.5200 0.4800 0.5500 -
P/RPS 0.61 0.59 0.48 0.38 0.59 0.58 0.48 4.07%
  YoY % 3.39% 22.92% 26.32% -35.59% 1.72% 20.83% -
  Horiz. % 127.08% 122.92% 100.00% 79.17% 122.92% 120.83% 100.00%
P/EPS 9.88 6.64 6.37 8.77 16.55 24.42 6.93 6.09%
  YoY % 48.80% 4.24% -27.37% -47.01% -32.23% 252.38% -
  Horiz. % 142.57% 95.82% 91.92% 126.55% 238.82% 352.38% 100.00%
EY 10.12 15.07 15.70 11.40 6.04 4.10 14.44 -5.75%
  YoY % -32.85% -4.01% 37.72% 88.74% 47.32% -71.61% -
  Horiz. % 70.08% 104.36% 108.73% 78.95% 41.83% 28.39% 100.00%
DY 0.00 2.88 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.43 0.34 0.28 0.23 0.28 0.27 0.31 5.60%
  YoY % 26.47% 21.43% 21.74% -17.86% 3.70% -12.90% -
  Horiz. % 138.71% 109.68% 90.32% 74.19% 90.32% 87.10% 100.00%
Price Multiplier on Announcement Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 23/10/14 24/10/13 18/10/12 25/10/11 25/10/10 22/10/09 28/10/08 -
Price 0.8700 0.7650 0.5300 0.4200 0.5400 0.4500 0.4800 -
P/RPS 0.57 0.65 0.46 0.37 0.61 0.55 0.42 5.22%
  YoY % -12.31% 41.30% 24.32% -39.34% 10.91% 30.95% -
  Horiz. % 135.71% 154.76% 109.52% 88.10% 145.24% 130.95% 100.00%
P/EPS 9.19 7.30 6.14 8.37 17.18 22.89 6.05 7.21%
  YoY % 25.89% 18.89% -26.64% -51.28% -24.95% 278.35% -
  Horiz. % 151.90% 120.66% 101.49% 138.35% 283.97% 378.35% 100.00%
EY 10.88 13.69 16.29 11.94 5.82 4.37 16.54 -6.74%
  YoY % -20.53% -15.96% 36.43% 105.15% 33.18% -73.58% -
  Horiz. % 65.78% 82.77% 98.49% 72.19% 35.19% 26.42% 100.00%
DY 0.00 2.61 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.40 0.37 0.27 0.22 0.29 0.25 0.27 6.77%
  YoY % 8.11% 37.04% 22.73% -24.14% 16.00% -7.41% -
  Horiz. % 148.15% 137.04% 100.00% 81.48% 107.41% 92.59% 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
 
 

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