Highlights

[EUPE] YoY TTM Result on 2008-05-31 [#1]

Stock [EUPE]: EUPE CORP BHD
Announcement Date 28-Jul-2008
Admission Sponsor -
Sponsor -
Financial Year 28-Feb-2009
Quarter 31-May-2008  [#1]
Profit Trend QoQ -     -10.03%    YoY -     1.91%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Revenue 131,254 111,538 113,670 148,367 169,671 131,098 49,752 17.54%
  YoY % 17.68% -1.88% -23.39% -12.56% 29.42% 163.50% -
  Horiz. % 263.82% 224.19% 228.47% 298.21% 341.03% 263.50% 100.00%
PBT 12,148 7,390 4,978 17,179 15,533 10,014 4,108 19.80%
  YoY % 64.38% 48.45% -71.02% 10.60% 55.11% 143.77% -
  Horiz. % 295.72% 179.89% 121.18% 418.18% 378.12% 243.77% 100.00%
Tax -4,423 -1,856 -1,591 -5,217 -3,698 -2,262 -827 32.22%
  YoY % -138.31% -16.66% 69.50% -41.08% -63.48% -173.52% -
  Horiz. % 534.82% 224.43% 192.38% 630.83% 447.16% 273.52% 100.00%
NP 7,725 5,534 3,387 11,962 11,835 7,752 3,281 15.33%
  YoY % 39.59% 63.39% -71.69% 1.07% 52.67% 136.27% -
  Horiz. % 235.45% 168.67% 103.23% 364.58% 360.71% 236.27% 100.00%
NP to SH 5,646 3,905 3,105 12,058 11,832 7,754 3,281 9.46%
  YoY % 44.58% 25.76% -74.25% 1.91% 52.59% 136.33% -
  Horiz. % 172.08% 119.02% 94.64% 367.51% 360.62% 236.33% 100.00%
Tax Rate 36.41 % 25.12 % 31.96 % 30.37 % 23.81 % 22.59 % 20.13 % 10.38%
  YoY % 44.94% -21.40% 5.24% 27.55% 5.40% 12.22% -
  Horiz. % 180.87% 124.79% 158.77% 150.87% 118.28% 112.22% 100.00%
Total Cost 123,529 106,004 110,283 136,405 157,836 123,346 46,471 17.69%
  YoY % 16.53% -3.88% -19.15% -13.58% 27.96% 165.43% -
  Horiz. % 265.82% 228.11% 237.32% 293.53% 339.64% 265.43% 100.00%
Net Worth 243,366 239,200 228,059 228,556 214,148 202,019 198,899 3.42%
  YoY % 1.74% 4.88% -0.22% 6.73% 6.00% 1.57% -
  Horiz. % 122.36% 120.26% 114.66% 114.91% 107.67% 101.57% 100.00%
Dividend
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 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
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Net Worth 243,366 239,200 228,059 228,556 214,148 202,019 198,899 3.42%
  YoY % 1.74% 4.88% -0.22% 6.73% 6.00% 1.57% -
  Horiz. % 122.36% 120.26% 114.66% 114.91% 107.67% 101.57% 100.00%
NOSH 128,765 130,000 125,999 128,402 128,232 127,860 130,000 -0.16%
  YoY % -0.95% 3.17% -1.87% 0.13% 0.29% -1.65% -
  Horiz. % 99.05% 100.00% 96.92% 98.77% 98.64% 98.35% 100.00%
Ratio Analysis
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
NP Margin 5.89 % 4.96 % 2.98 % 8.06 % 6.98 % 5.91 % 6.59 % -1.85%
  YoY % 18.75% 66.44% -63.03% 15.47% 18.10% -10.32% -
  Horiz. % 89.38% 75.27% 45.22% 122.31% 105.92% 89.68% 100.00%
ROE 2.32 % 1.63 % 1.36 % 5.28 % 5.53 % 3.84 % 1.65 % 5.84%
  YoY % 42.33% 19.85% -74.24% -4.52% 44.01% 132.73% -
  Horiz. % 140.61% 98.79% 82.42% 320.00% 335.15% 232.73% 100.00%
Per Share
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
RPS 101.93 85.80 90.21 115.55 132.31 102.53 38.27 17.73%
  YoY % 18.80% -4.89% -21.93% -12.67% 29.05% 167.91% -
  Horiz. % 266.34% 224.20% 235.72% 301.93% 345.73% 267.91% 100.00%
EPS 4.38 3.00 2.46 9.39 9.23 6.06 2.52 9.65%
  YoY % 46.00% 21.95% -73.80% 1.73% 52.31% 140.48% -
  Horiz. % 173.81% 119.05% 97.62% 372.62% 366.27% 240.48% 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 1.8900 1.8400 1.8100 1.7800 1.6700 1.5800 1.5300 3.58%
  YoY % 2.72% 1.66% 1.69% 6.59% 5.70% 3.27% -
  Horiz. % 123.53% 120.26% 118.30% 116.34% 109.15% 103.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 128,000
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
RPS 102.54 87.14 88.80 115.91 132.56 102.42 38.87 17.54%
  YoY % 17.67% -1.87% -23.39% -12.56% 29.43% 163.49% -
  Horiz. % 263.80% 224.18% 228.45% 298.20% 341.03% 263.49% 100.00%
EPS 4.41 3.05 2.43 9.42 9.24 6.06 2.56 9.48%
  YoY % 44.59% 25.51% -74.20% 1.95% 52.48% 136.72% -
  Horiz. % 172.27% 119.14% 94.92% 367.97% 360.94% 236.72% 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 1.9013 1.8688 1.7817 1.7856 1.6730 1.5783 1.5539 3.42%
  YoY % 1.74% 4.89% -0.22% 6.73% 6.00% 1.57% -
  Horiz. % 122.36% 120.27% 114.66% 114.91% 107.66% 101.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Date 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 -
Price 0.5000 0.4900 0.4100 0.5800 0.6900 0.4500 0.5500 -
P/RPS 0.49 0.57 0.45 0.50 0.52 0.44 1.44 -16.44%
  YoY % -14.04% 26.67% -10.00% -3.85% 18.18% -69.44% -
  Horiz. % 34.03% 39.58% 31.25% 34.72% 36.11% 30.56% 100.00%
P/EPS 11.40 16.31 16.64 6.18 7.48 7.42 21.79 -10.23%
  YoY % -30.10% -1.98% 169.26% -17.38% 0.81% -65.95% -
  Horiz. % 52.32% 74.85% 76.37% 28.36% 34.33% 34.05% 100.00%
EY 8.77 6.13 6.01 16.19 13.37 13.48 4.59 11.39%
  YoY % 43.07% 2.00% -62.88% 21.09% -0.82% 193.68% -
  Horiz. % 191.07% 133.55% 130.94% 352.72% 291.29% 293.68% 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 0.26 0.27 0.23 0.33 0.41 0.28 0.36 -5.28%
  YoY % -3.70% 17.39% -30.30% -19.51% 46.43% -22.22% -
  Horiz. % 72.22% 75.00% 63.89% 91.67% 113.89% 77.78% 100.00%
Price Multiplier on Announcement Date
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Date 29/07/11 29/07/10 24/07/09 28/07/08 27/07/07 25/07/06 29/06/05 -
Price 0.4800 0.5400 0.4800 0.5700 1.4300 0.4400 0.5100 -
P/RPS 0.47 0.63 0.53 0.49 1.08 0.43 1.33 -15.91%
  YoY % -25.40% 18.87% 8.16% -54.63% 151.16% -67.67% -
  Horiz. % 35.34% 47.37% 39.85% 36.84% 81.20% 32.33% 100.00%
P/EPS 10.95 17.98 19.48 6.07 15.50 7.26 20.21 -9.71%
  YoY % -39.10% -7.70% 220.92% -60.84% 113.50% -64.08% -
  Horiz. % 54.18% 88.97% 96.39% 30.03% 76.69% 35.92% 100.00%
EY 9.13 5.56 5.13 16.48 6.45 13.78 4.95 10.74%
  YoY % 64.21% 8.38% -68.87% 155.50% -53.19% 178.38% -
  Horiz. % 184.44% 112.32% 103.64% 332.93% 130.30% 278.38% 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 0.25 0.29 0.27 0.32 0.86 0.28 0.33 -4.52%
  YoY % -13.79% 7.41% -15.62% -62.79% 207.14% -15.15% -
  Horiz. % 75.76% 87.88% 81.82% 96.97% 260.61% 84.85% 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
 
 

397  508  345 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.67-0.015 
 ARMADA 0.25-0.005 
 VELESTO 0.1750.00 
 KNM 0.255-0.01 
 AIRASIA 0.8250.00 
 ICON 0.145+0.005 
 AT 0.080.00 
 LAMBO 0.0250.00 
 CAREPLS 1.19-0.36 
 RSAWIT 0.34+0.03 

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