Highlights

[EUPE] YoY TTM Result on 2006-05-31 [#1]

Stock [EUPE]: EUPE CORP BHD
Announcement Date 25-Jul-2006
Admission Sponsor -
Sponsor -
Financial Year 28-Feb-2007
Quarter 31-May-2006  [#1]
Profit Trend QoQ -     52.88%    YoY -     136.33%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/02 CAGR
Revenue 113,670 148,367 169,671 131,098 49,752 51,304 53,595 11.33%
  YoY % -23.39% -12.56% 29.42% 163.50% -3.03% -4.27% -
  Horiz. % 212.09% 276.83% 316.58% 244.61% 92.83% 95.73% 100.00%
PBT 4,978 17,179 15,533 10,014 4,108 6,632 5,256 -0.77%
  YoY % -71.02% 10.60% 55.11% 143.77% -38.06% 26.18% -
  Horiz. % 94.71% 326.85% 295.53% 190.53% 78.16% 126.18% 100.00%
Tax -1,591 -5,217 -3,698 -2,262 -827 -1,761 -830 9.73%
  YoY % 69.50% -41.08% -63.48% -173.52% 53.04% -112.17% -
  Horiz. % 191.69% 628.55% 445.54% 272.53% 99.64% 212.17% 100.00%
NP 3,387 11,962 11,835 7,752 3,281 4,871 4,426 -3.75%
  YoY % -71.69% 1.07% 52.67% 136.27% -32.64% 10.05% -
  Horiz. % 76.53% 270.27% 267.40% 175.15% 74.13% 110.05% 100.00%
NP to SH 3,105 12,058 11,832 7,754 3,281 4,871 4,426 -4.93%
  YoY % -74.25% 1.91% 52.59% 136.33% -32.64% 10.05% -
  Horiz. % 70.15% 272.44% 267.33% 175.19% 74.13% 110.05% 100.00%
Tax Rate 31.96 % 30.37 % 23.81 % 22.59 % 20.13 % 26.55 % 15.79 % 10.59%
  YoY % 5.24% 27.55% 5.40% 12.22% -24.18% 68.14% -
  Horiz. % 202.41% 192.34% 150.79% 143.07% 127.49% 168.14% 100.00%
Total Cost 110,283 136,405 157,836 123,346 46,471 46,433 49,169 12.22%
  YoY % -19.15% -13.58% 27.96% 165.43% 0.08% -5.56% -
  Horiz. % 224.29% 277.42% 321.01% 250.86% 94.51% 94.44% 100.00%
Net Worth 228,059 228,556 214,148 202,019 198,899 105,700 194,334 2.31%
  YoY % -0.22% 6.73% 6.00% 1.57% 88.17% -45.61% -
  Horiz. % 117.35% 117.61% 110.20% 103.95% 102.35% 54.39% 100.00%
Dividend
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/02 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/02 CAGR
Net Worth 228,059 228,556 214,148 202,019 198,899 105,700 194,334 2.31%
  YoY % -0.22% 6.73% 6.00% 1.57% 88.17% -45.61% -
  Horiz. % 117.35% 117.61% 110.20% 103.95% 102.35% 54.39% 100.00%
NOSH 125,999 128,402 128,232 127,860 130,000 70,000 127,851 -0.21%
  YoY % -1.87% 0.13% 0.29% -1.65% 85.71% -45.25% -
  Horiz. % 98.55% 100.43% 100.30% 100.01% 101.68% 54.75% 100.00%
Ratio Analysis
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/02 CAGR
NP Margin 2.98 % 8.06 % 6.98 % 5.91 % 6.59 % 9.49 % 8.26 % -13.54%
  YoY % -63.03% 15.47% 18.10% -10.32% -30.56% 14.89% -
  Horiz. % 36.08% 97.58% 84.50% 71.55% 79.78% 114.89% 100.00%
ROE 1.36 % 5.28 % 5.53 % 3.84 % 1.65 % 4.61 % 2.28 % -7.11%
  YoY % -74.24% -4.52% 44.01% 132.73% -64.21% 102.19% -
  Horiz. % 59.65% 231.58% 242.54% 168.42% 72.37% 202.19% 100.00%
Per Share
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/02 CAGR
RPS 90.21 115.55 132.31 102.53 38.27 73.29 41.92 11.56%
  YoY % -21.93% -12.67% 29.05% 167.91% -47.78% 74.83% -
  Horiz. % 215.20% 275.64% 315.62% 244.58% 91.29% 174.83% 100.00%
EPS 2.46 9.39 9.23 6.06 2.52 6.96 3.46 -4.75%
  YoY % -73.80% 1.73% 52.31% 140.48% -63.79% 101.16% -
  Horiz. % 71.10% 271.39% 266.76% 175.14% 72.83% 201.16% 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 1.8100 1.7800 1.6700 1.5800 1.5300 1.5100 1.5200 2.52%
  YoY % 1.69% 6.59% 5.70% 3.27% 1.32% -0.66% -
  Horiz. % 119.08% 117.11% 109.87% 103.95% 100.66% 99.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 128,000
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/02 CAGR
RPS 88.80 115.91 132.56 102.42 38.87 40.08 41.87 11.33%
  YoY % -23.39% -12.56% 29.43% 163.49% -3.02% -4.28% -
  Horiz. % 212.09% 276.83% 316.60% 244.61% 92.83% 95.72% 100.00%
EPS 2.43 9.42 9.24 6.06 2.56 3.81 3.46 -4.92%
  YoY % -74.20% 1.95% 52.48% 136.72% -32.81% 10.12% -
  Horiz. % 70.23% 272.25% 267.05% 175.14% 73.99% 110.12% 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 1.7817 1.7856 1.6730 1.5783 1.5539 0.8258 1.5182 2.31%
  YoY % -0.22% 6.73% 6.00% 1.57% 88.17% -45.61% -
  Horiz. % 117.36% 117.61% 110.20% 103.96% 102.35% 54.39% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/02 CAGR
Date 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/02 -
Price 0.4100 0.5800 0.6900 0.4500 0.5500 0.8000 0.6100 -
P/RPS 0.45 0.50 0.52 0.44 1.44 1.09 1.46 -15.46%
  YoY % -10.00% -3.85% 18.18% -69.44% 32.11% -25.34% -
  Horiz. % 30.82% 34.25% 35.62% 30.14% 98.63% 74.66% 100.00%
P/EPS 16.64 6.18 7.48 7.42 21.79 11.50 17.62 -0.81%
  YoY % 169.26% -17.38% 0.81% -65.95% 89.48% -34.73% -
  Horiz. % 94.44% 35.07% 42.45% 42.11% 123.67% 65.27% 100.00%
EY 6.01 16.19 13.37 13.48 4.59 8.70 5.68 0.81%
  YoY % -62.88% 21.09% -0.82% 193.68% -47.24% 53.17% -
  Horiz. % 105.81% 285.04% 235.39% 237.32% 80.81% 153.17% 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 0.23 0.33 0.41 0.28 0.36 0.53 0.40 -7.60%
  YoY % -30.30% -19.51% 46.43% -22.22% -32.08% 32.50% -
  Horiz. % 57.50% 82.50% 102.50% 70.00% 90.00% 132.50% 100.00%
Price Multiplier on Announcement Date
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/02 CAGR
Date 24/07/09 28/07/08 27/07/07 25/07/06 29/06/05 12/07/04 30/07/02 -
Price 0.4800 0.5700 1.4300 0.4400 0.5100 0.7400 0.6100 -
P/RPS 0.53 0.49 1.08 0.43 1.33 1.01 1.46 -13.47%
  YoY % 8.16% -54.63% 151.16% -67.67% 31.68% -30.82% -
  Horiz. % 36.30% 33.56% 73.97% 29.45% 91.10% 69.18% 100.00%
P/EPS 19.48 6.07 15.50 7.26 20.21 10.63 17.62 1.44%
  YoY % 220.92% -60.84% 113.50% -64.08% 90.12% -39.67% -
  Horiz. % 110.56% 34.45% 87.97% 41.20% 114.70% 60.33% 100.00%
EY 5.13 16.48 6.45 13.78 4.95 9.40 5.68 -1.44%
  YoY % -68.87% 155.50% -53.19% 178.38% -47.34% 65.49% -
  Horiz. % 90.32% 290.14% 113.56% 242.61% 87.15% 165.49% 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 0.27 0.32 0.86 0.28 0.33 0.49 0.40 -5.46%
  YoY % -15.62% -62.79% 207.14% -15.15% -32.65% 22.50% -
  Horiz. % 67.50% 80.00% 215.00% 70.00% 82.50% 122.50% 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.
 


TOP ARTICLES

1. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
3. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
4. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
5. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
6. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. GLOVES Versus OIL PALMS: What will both be in 6 months, 1 year, 3 years time? The Unfolding Story, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
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
 
 

157  203  505  1445 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.795-0.015 
 IMPIANA 0.09+0.015 
 KNM 0.24+0.01 
 SKPRES-WB 0.27-0.005 
 VS-WB 0.595+0.015 
 TFP 0.105-0.005 
 VIS 1.59+0.22 
 MINETEC-PR 0.0050.00 
 KAB 0.405-0.005 
 DESTINI 0.265+0.015 
PARTNERS & BROKERS