[EUPE] QoQ Annualized Quarter Result on 30-Nov-2011 [#3]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
31-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
30-Nov-2011 [#3]
Profit Trend
QoQ- 39.66%
YoY- 150.83%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 156,964 149,996 143,052 142,905 150,520 137,148 124,166 16.83%
PBT 23,678 20,084 13,700 13,794 11,422 10,392 10,753 68.85%
Tax -7,138 -5,724 -4,500 -4,477 -4,074 -3,912 -4,008 46.66%
NP 16,540 14,360 9,200 9,317 7,348 6,480 6,745 81.35%
-
NP to SH 14,458 12,172 7,771 6,270 4,490 4,172 4,980 102.85%
-
Tax Rate 30.15% 28.50% 32.85% 32.46% 35.67% 37.64% 37.27% -
Total Cost 140,424 135,636 133,852 133,588 143,172 130,668 117,421 12.60%
-
Net Worth 254,720 249,600 247,039 244,760 243,742 243,366 240,704 3.82%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 254,720 249,600 247,039 244,760 243,742 243,366 240,704 3.82%
NOSH 128,000 128,000 128,000 128,147 128,285 128,765 128,034 -0.01%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 10.54% 9.57% 6.43% 6.52% 4.88% 4.72% 5.43% -
ROE 5.68% 4.88% 3.15% 2.56% 1.84% 1.71% 2.07% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 122.63 117.18 111.76 111.52 117.33 106.51 96.98 16.85%
EPS 11.30 9.52 6.07 4.89 3.50 3.24 3.89 102.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.95 1.93 1.91 1.90 1.89 1.88 3.84%
Adjusted Per Share Value based on latest NOSH - 128,020
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 106.63 101.90 97.18 97.08 102.26 93.17 84.35 16.83%
EPS 9.82 8.27 5.28 4.26 3.05 2.83 3.38 102.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7304 1.6957 1.6783 1.6628 1.6559 1.6533 1.6352 3.82%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.55 0.52 0.52 0.43 0.44 0.50 0.50 -
P/RPS 0.45 0.44 0.47 0.39 0.38 0.47 0.52 -9.14%
P/EPS 4.87 5.47 8.57 8.79 12.57 15.43 12.85 -47.47%
EY 20.54 18.29 11.68 11.38 7.95 6.48 7.78 90.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.27 0.27 0.23 0.23 0.26 0.27 2.44%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 18/10/12 26/07/12 30/04/12 31/01/12 25/10/11 29/07/11 25/04/11 -
Price 0.53 0.50 0.51 0.52 0.42 0.48 0.53 -
P/RPS 0.43 0.43 0.46 0.47 0.36 0.45 0.55 -15.07%
P/EPS 4.69 5.26 8.40 10.63 12.00 14.81 13.63 -50.73%
EY 21.31 19.02 11.90 9.41 8.33 6.75 7.34 102.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.26 0.27 0.22 0.25 0.28 -2.38%

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