[EUPE] QoQ Annualized Quarter Result on 28-Feb-2014 [#4]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
25-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
28-Feb-2014 [#4]
Profit Trend
QoQ- 13.15%
YoY- -8.35%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 178,865 186,542 186,408 186,119 181,448 166,762 146,800 14.06%
PBT 16,677 11,284 6,124 20,458 19,172 16,080 10,836 33.26%
Tax -6,393 -2,642 -2,864 -6,362 -6,770 -4,428 -3,740 42.91%
NP 10,284 8,642 3,260 14,096 12,401 11,652 7,096 28.03%
-
NP to SH 10,280 8,550 2,924 13,629 12,045 11,582 6,188 40.22%
-
Tax Rate 38.33% 23.41% 46.77% 31.10% 35.31% 27.54% 34.51% -
Total Cost 168,581 177,900 183,148 172,023 169,046 155,110 139,704 13.33%
-
Net Worth 280,320 277,760 273,920 272,640 266,239 264,959 263,679 4.16%
Dividend
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Div 3,413 - - 2,560 - - - -
Div Payout % 33.20% - - 18.78% - - - -
Equity
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Net Worth 280,320 277,760 273,920 272,640 266,239 264,959 263,679 4.16%
NOSH 128,000 128,000 128,000 128,000 128,000 128,000 128,000 0.00%
Ratio Analysis
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
NP Margin 5.75% 4.63% 1.75% 7.57% 6.83% 6.99% 4.83% -
ROE 3.67% 3.08% 1.07% 5.00% 4.52% 4.37% 2.35% -
Per Share
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 139.74 145.74 145.63 145.41 141.76 130.28 114.69 14.06%
EPS 8.03 6.68 2.28 10.65 9.41 9.04 4.84 40.10%
DPS 2.67 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 2.19 2.17 2.14 2.13 2.08 2.07 2.06 4.16%
Adjusted Per Share Value based on latest NOSH - 128,000
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 121.51 126.73 126.64 126.44 123.27 113.29 99.73 14.06%
EPS 6.98 5.81 1.99 9.26 8.18 7.87 4.20 40.26%
DPS 2.32 0.00 0.00 1.74 0.00 0.00 0.00 -
NAPS 1.9043 1.887 1.8609 1.8522 1.8087 1.80 1.7913 4.15%
Price Multiplier on Financial Quarter End Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 0.895 0.935 0.935 0.78 0.725 0.695 0.875 -
P/RPS 0.64 0.64 0.64 0.54 0.51 0.53 0.76 -10.81%
P/EPS 11.14 14.00 40.93 7.33 7.70 7.68 18.10 -27.62%
EY 8.97 7.14 2.44 13.65 12.98 13.02 5.53 38.01%
DY 2.98 0.00 0.00 2.56 0.00 0.00 0.00 -
P/NAPS 0.41 0.43 0.44 0.37 0.35 0.34 0.42 -1.59%
Price Multiplier on Announcement Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 23/01/15 23/10/14 24/07/14 25/04/14 23/01/14 24/10/13 25/07/13 -
Price 0.795 0.87 1.04 1.05 0.75 0.765 0.80 -
P/RPS 0.57 0.60 0.71 0.72 0.53 0.59 0.70 -12.78%
P/EPS 9.90 13.02 45.53 9.86 7.97 8.45 16.55 -28.98%
EY 10.10 7.68 2.20 10.14 12.55 11.83 6.04 40.83%
DY 3.35 0.00 0.00 1.90 0.00 0.00 0.00 -
P/NAPS 0.36 0.40 0.49 0.49 0.36 0.37 0.39 -5.19%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment