[EUPE] YoY TTM Result on 2011-05-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Revenue 196,021 145,839 146,264 131,254 111,538 113,670 148,367 4.75% YoY % 34.41% -0.29% 11.44% 17.68% -1.88% -23.39% - Horiz. % 132.12% 98.30% 98.58% 88.47% 75.18% 76.61% 100.00%
PBT 19,280 22,692 16,123 12,148 7,390 4,978 17,179 1.94% YoY % -15.04% 40.74% 32.72% 64.38% 48.45% -71.02% - Horiz. % 112.23% 132.09% 93.85% 70.71% 43.02% 28.98% 100.00%
Tax -6,143 -7,817 -4,953 -4,423 -1,856 -1,591 -5,217 2.76% YoY % 21.41% -57.82% -11.98% -138.31% -16.66% 69.50% - Horiz. % 117.75% 149.84% 94.94% 84.78% 35.58% 30.50% 100.00%
NP 13,137 14,875 11,170 7,725 5,534 3,387 11,962 1.57% YoY % -11.68% 33.17% 44.60% 39.59% 63.39% -71.69% - Horiz. % 109.82% 124.35% 93.38% 64.58% 46.26% 28.31% 100.00%
NP to SH 12,813 13,349 8,067 5,646 3,905 3,105 12,058 1.02% YoY % -4.02% 65.48% 42.88% 44.58% 25.76% -74.25% - Horiz. % 106.26% 110.71% 66.90% 46.82% 32.39% 25.75% 100.00%
Tax Rate 31.86 % 34.45 % 30.72 % 36.41 % 25.12 % 31.96 % 30.37 % 0.80% YoY % -7.52% 12.14% -15.63% 44.94% -21.40% 5.24% - Horiz. % 104.91% 113.43% 101.15% 119.89% 82.71% 105.24% 100.00%
Total Cost 182,884 130,964 135,094 123,529 106,004 110,283 136,405 5.01% YoY % 39.64% -3.06% 9.36% 16.53% -3.88% -19.15% - Horiz. % 134.07% 96.01% 99.04% 90.56% 77.71% 80.85% 100.00%
Net Worth 273,920 263,679 249,600 243,366 239,200 228,059 228,556 3.06% YoY % 3.88% 5.64% 2.56% 1.74% 4.88% -0.22% - Horiz. % 119.85% 115.37% 109.21% 106.48% 104.66% 99.78% 100.00%
Dividend 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Div 2,560 0 0 0 0 0 0 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Div Payout % 19.98 % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Equity 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Net Worth 273,920 263,679 249,600 243,366 239,200 228,059 228,556 3.06% YoY % 3.88% 5.64% 2.56% 1.74% 4.88% -0.22% - Horiz. % 119.85% 115.37% 109.21% 106.48% 104.66% 99.78% 100.00%
NOSH 128,000 128,000 128,000 128,765 130,000 125,999 128,402 -0.05% YoY % 0.00% 0.00% -0.59% -0.95% 3.17% -1.87% - Horiz. % 99.69% 99.69% 99.69% 100.28% 101.24% 98.13% 100.00%
Ratio Analysis 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
NP Margin 6.70 % 10.20 % 7.64 % 5.89 % 4.96 % 2.98 % 8.06 % -3.03% YoY % -34.31% 33.51% 29.71% 18.75% 66.44% -63.03% - Horiz. % 83.13% 126.55% 94.79% 73.08% 61.54% 36.97% 100.00%
ROE 4.68 % 5.06 % 3.23 % 2.32 % 1.63 % 1.36 % 5.28 % -1.99% YoY % -7.51% 56.66% 39.22% 42.33% 19.85% -74.24% - Horiz. % 88.64% 95.83% 61.17% 43.94% 30.87% 25.76% 100.00%
Per Share 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 153.14 113.94 114.27 101.93 85.80 90.21 115.55 4.80% YoY % 34.40% -0.29% 12.11% 18.80% -4.89% -21.93% - Horiz. % 132.53% 98.61% 98.89% 88.21% 74.25% 78.07% 100.00%
EPS 10.01 10.43 6.30 4.38 3.00 2.46 9.39 1.07% YoY % -4.03% 65.56% 43.84% 46.00% 21.95% -73.80% - Horiz. % 106.60% 111.08% 67.09% 46.65% 31.95% 26.20% 100.00%
DPS 2.00 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. % 100.00% - - - - - -
NAPS 2.1400 2.0600 1.9500 1.8900 1.8400 1.8100 1.7800 3.12% YoY % 3.88% 5.64% 3.17% 2.72% 1.66% 1.69% - Horiz. % 120.22% 115.73% 109.55% 106.18% 103.37% 101.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 128,000 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 153.14 113.94 114.27 102.54 87.14 88.80 115.91 4.75% YoY % 34.40% -0.29% 11.44% 17.67% -1.87% -23.39% - Horiz. % 132.12% 98.30% 98.59% 88.47% 75.18% 76.61% 100.00%
EPS 10.01 10.43 6.30 4.41 3.05 2.43 9.42 1.02% YoY % -4.03% 65.56% 42.86% 44.59% 25.51% -74.20% - Horiz. % 106.26% 110.72% 66.88% 46.82% 32.38% 25.80% 100.00%
DPS 2.00 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. % 100.00% - - - - - -
NAPS 2.1400 2.0600 1.9500 1.9013 1.8688 1.7817 1.7856 3.06% YoY % 3.88% 5.64% 2.56% 1.74% 4.89% -0.22% - Horiz. % 119.85% 115.37% 109.21% 106.48% 104.66% 99.78% 100.00%
Price Multiplier on Financial Quarter End Date 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 -
Price 0.9350 0.8750 0.5200 0.5000 0.4900 0.4100 0.5800 -
P/RPS 0.61 0.77 0.46 0.49 0.57 0.45 0.50 3.37% YoY % -20.78% 67.39% -6.12% -14.04% 26.67% -10.00% - Horiz. % 122.00% 154.00% 92.00% 98.00% 114.00% 90.00% 100.00%
P/EPS 9.34 8.39 8.25 11.40 16.31 16.64 6.18 7.12% YoY % 11.32% 1.70% -27.63% -30.10% -1.98% 169.26% - Horiz. % 151.13% 135.76% 133.50% 184.47% 263.92% 269.26% 100.00%
EY 10.71 11.92 12.12 8.77 6.13 6.01 16.19 -6.65% YoY % -10.15% -1.65% 38.20% 43.07% 2.00% -62.88% - Horiz. % 66.15% 73.63% 74.86% 54.17% 37.86% 37.12% 100.00%
DY 2.14 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. % 100.00% - - - - - -
P/NAPS 0.44 0.42 0.27 0.26 0.27 0.23 0.33 4.91% YoY % 4.76% 55.56% 3.85% -3.70% 17.39% -30.30% - Horiz. % 133.33% 127.27% 81.82% 78.79% 81.82% 69.70% 100.00%
Price Multiplier on Announcement Date 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 24/07/14 25/07/13 26/07/12 29/07/11 29/07/10 24/07/09 28/07/08 -
Price 1.0400 0.8000 0.5000 0.4800 0.5400 0.4800 0.5700 -
P/RPS 0.68 0.70 0.44 0.47 0.63 0.53 0.49 5.61% YoY % -2.86% 59.09% -6.38% -25.40% 18.87% 8.16% - Horiz. % 138.78% 142.86% 89.80% 95.92% 128.57% 108.16% 100.00%
P/EPS 10.39 7.67 7.93 10.95 17.98 19.48 6.07 9.37% YoY % 35.46% -3.28% -27.58% -39.10% -7.70% 220.92% - Horiz. % 171.17% 126.36% 130.64% 180.40% 296.21% 320.92% 100.00%
EY 9.63 13.04 12.60 9.13 5.56 5.13 16.48 -8.56% YoY % -26.15% 3.49% 38.01% 64.21% 8.38% -68.87% - Horiz. % 58.43% 79.13% 76.46% 55.40% 33.74% 31.13% 100.00%
DY 1.92 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. % 100.00% - - - - - -
P/NAPS 0.49 0.39 0.26 0.25 0.29 0.27 0.32 7.36% YoY % 25.64% 50.00% 4.00% -13.79% 7.41% -15.62% - Horiz. % 153.13% 121.88% 81.25% 78.12% 90.62% 84.38% 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.
Comment
eupe Q1 2012 Announcement.pdf 
