[EUPE] QoQ TTM Result on 28-Feb-2011 [#4]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
25-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
28-Feb-2011 [#4]
Profit Trend
QoQ- 23.63%
YoY- 38.68%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
TTM Result
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 147,299 146,211 131,254 124,166 119,543 112,829 111,538 20.34%
PBT 15,577 13,586 12,148 10,753 7,806 7,310 7,390 64.32%
Tax -4,984 -4,885 -4,423 -4,008 -2,157 -1,703 -1,856 93.08%
NP 10,593 8,701 7,725 6,745 5,649 5,607 5,534 54.10%
-
NP to SH 7,812 6,414 5,646 4,980 4,028 4,002 3,905 58.70%
-
Tax Rate 32.00% 35.96% 36.41% 37.27% 27.63% 23.30% 25.12% -
Total Cost 136,706 137,510 123,529 117,421 113,894 107,222 106,004 18.46%
-
Net Worth 244,519 242,957 243,366 127,756 237,156 235,602 239,200 1.47%
Dividend
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Net Worth 244,519 242,957 243,366 127,756 237,156 235,602 239,200 1.47%
NOSH 128,020 127,872 128,765 127,756 128,192 127,352 130,000 -1.01%
Ratio Analysis
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
NP Margin 7.19% 5.95% 5.89% 5.43% 4.73% 4.97% 4.96% -
ROE 3.19% 2.64% 2.32% 3.90% 1.70% 1.70% 1.63% -
Per Share
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 115.06 114.34 101.93 97.19 93.25 88.60 85.80 21.58%
EPS 6.10 5.02 4.38 3.90 3.14 3.14 3.00 60.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.91 1.90 1.89 1.00 1.85 1.85 1.84 2.51%
Adjusted Per Share Value based on latest NOSH - 127,756
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 100.07 99.33 89.17 84.35 81.21 76.65 75.77 20.35%
EPS 5.31 4.36 3.84 3.38 2.74 2.72 2.65 58.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6611 1.6505 1.6533 0.8679 1.6111 1.6006 1.625 1.47%
Price Multiplier on Financial Quarter End Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.43 0.44 0.50 0.50 0.53 0.52 0.49 -
P/RPS 0.37 0.38 0.49 0.51 0.57 0.59 0.57 -25.01%
P/EPS 7.05 8.77 11.40 12.83 16.87 16.55 16.31 -42.80%
EY 14.19 11.40 8.77 7.80 5.93 6.04 6.13 74.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.26 0.50 0.29 0.28 0.27 -10.12%
Price Multiplier on Announcement Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 31/01/12 25/10/11 29/07/11 25/04/11 31/01/11 25/10/10 29/07/10 -
Price 0.52 0.42 0.48 0.53 0.52 0.54 0.54 -
P/RPS 0.45 0.37 0.47 0.55 0.56 0.61 0.63 -20.07%
P/EPS 8.52 8.37 10.95 13.60 16.55 17.18 17.98 -39.19%
EY 11.73 11.94 9.13 7.35 6.04 5.82 5.56 64.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.22 0.25 0.53 0.28 0.29 0.29 -4.64%

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