[EUPE] QoQ Annualized Quarter Result on 31-Aug-2011 [#2]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
25-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
31-Aug-2011 [#2]
Profit Trend
QoQ- 7.62%
YoY- 177.16%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 149,996 143,052 142,905 150,520 137,148 124,166 112,061 21.43%
PBT 20,084 13,700 13,794 11,422 10,392 10,753 7,362 95.12%
Tax -5,724 -4,500 -4,477 -4,074 -3,912 -4,008 -3,176 48.04%
NP 14,360 9,200 9,317 7,348 6,480 6,745 4,186 127.28%
-
NP to SH 12,172 7,771 6,270 4,490 4,172 4,980 2,500 186.98%
-
Tax Rate 28.50% 32.85% 32.46% 35.67% 37.64% 37.27% 43.14% -
Total Cost 135,636 133,852 133,588 143,172 130,668 117,421 107,874 16.47%
-
Net Worth 249,600 247,039 244,760 243,742 243,366 240,704 237,585 3.34%
Dividend
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Net Worth 249,600 247,039 244,760 243,742 243,366 240,704 237,585 3.34%
NOSH 128,000 128,000 128,147 128,285 128,765 128,034 128,424 -0.22%
Ratio Analysis
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
NP Margin 9.57% 6.43% 6.52% 4.88% 4.72% 5.43% 3.74% -
ROE 4.88% 3.15% 2.56% 1.84% 1.71% 2.07% 1.05% -
Per Share
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 117.18 111.76 111.52 117.33 106.51 96.98 87.26 21.69%
EPS 9.52 6.07 4.89 3.50 3.24 3.89 1.95 187.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.93 1.91 1.90 1.89 1.88 1.85 3.56%
Adjusted Per Share Value based on latest NOSH - 127,872
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 101.90 97.18 97.08 102.26 93.17 84.35 76.13 21.43%
EPS 8.27 5.28 4.26 3.05 2.83 3.38 1.70 186.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6957 1.6783 1.6628 1.6559 1.6533 1.6352 1.614 3.34%
Price Multiplier on Financial Quarter End Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 -
Price 0.52 0.52 0.43 0.44 0.50 0.50 0.53 -
P/RPS 0.44 0.47 0.39 0.38 0.47 0.52 0.61 -19.55%
P/EPS 5.47 8.57 8.79 12.57 15.43 12.85 27.23 -65.66%
EY 18.29 11.68 11.38 7.95 6.48 7.78 3.67 191.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.23 0.23 0.26 0.27 0.29 -4.64%
Price Multiplier on Announcement Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 26/07/12 30/04/12 31/01/12 25/10/11 29/07/11 25/04/11 31/01/11 -
Price 0.50 0.51 0.52 0.42 0.48 0.53 0.52 -
P/RPS 0.43 0.46 0.47 0.36 0.45 0.55 0.60 -19.89%
P/EPS 5.26 8.40 10.63 12.00 14.81 13.63 26.71 -66.11%
EY 19.02 11.90 9.41 8.33 6.75 7.34 3.74 195.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.27 0.22 0.25 0.28 0.28 -4.81%

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