Highlights

[EUPE] YoY TTM Result on 2011-05-31 [#1]

Stock [EUPE]: EUPE CORP BHD
Announcement Date 29-Jul-2011
Admission Sponsor -
Sponsor -
Financial Year 29-Feb-2012
Quarter 31-May-2011  [#1]
Profit Trend QoQ -     13.37%    YoY -     44.58%
Quarter Report


View:


Show?  YoY % Horiz. %

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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

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!

TOP ARTICLES

1. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
2. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
5. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
7. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS