[EUPE] QoQ TTM Result on 28-Feb-2015 [#4]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
23-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2015
Quarter
28-Feb-2015 [#4]
Profit Trend
QoQ- 9.41%
YoY- -1.22%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
TTM Result
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Revenue 127,438 132,867 157,298 167,685 184,182 196,009 196,021 -24.93%
PBT 8,867 15,390 18,390 18,352 18,587 18,060 19,280 -40.39%
Tax -1,494 -4,602 -5,131 -5,007 -6,079 -5,469 -6,143 -61.00%
NP 7,373 10,788 13,259 13,345 12,508 12,591 13,137 -31.93%
-
NP to SH 7,639 11,026 13,507 13,463 12,305 12,113 12,813 -29.14%
-
Tax Rate 16.85% 29.90% 27.90% 27.28% 32.71% 30.28% 31.86% -
Total Cost 120,065 122,079 144,039 154,340 171,674 183,418 182,884 -24.44%
-
Net Worth 267,600 285,440 285,440 284,160 280,320 277,760 273,920 -1.54%
Dividend
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Div 2,560 5,120 5,120 5,120 2,560 - 2,560 0.00%
Div Payout % 33.51% 46.44% 37.91% 38.03% 20.80% - 19.98% -
Equity
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Net Worth 267,600 285,440 285,440 284,160 280,320 277,760 273,920 -1.54%
NOSH 128,000 128,000 128,000 128,000 128,000 128,000 128,000 0.00%
Ratio Analysis
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
NP Margin 5.79% 8.12% 8.43% 7.96% 6.79% 6.42% 6.70% -
ROE 2.85% 3.86% 4.73% 4.74% 4.39% 4.36% 4.68% -
Per Share
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 106.20 103.80 122.89 131.00 143.89 153.13 153.14 -21.63%
EPS 6.37 8.61 10.55 10.52 9.61 9.46 10.01 -25.99%
DPS 2.13 4.00 4.00 4.00 2.00 0.00 2.00 4.28%
NAPS 2.23 2.23 2.23 2.22 2.19 2.17 2.14 2.78%
Adjusted Per Share Value based on latest NOSH - 128,000
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 86.57 90.26 106.86 113.92 125.12 133.16 133.17 -24.93%
EPS 5.19 7.49 9.18 9.15 8.36 8.23 8.70 -29.11%
DPS 1.74 3.48 3.48 3.48 1.74 0.00 1.74 0.00%
NAPS 1.8179 1.9391 1.9391 1.9304 1.9043 1.887 1.8609 -1.54%
Price Multiplier on Financial Quarter End Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 -
Price 0.83 0.76 0.84 0.785 0.895 0.935 0.935 -
P/RPS 0.78 0.73 0.68 0.60 0.62 0.61 0.61 17.79%
P/EPS 13.04 8.82 7.96 7.46 9.31 9.88 9.34 24.89%
EY 7.67 11.33 12.56 13.40 10.74 10.12 10.71 -19.93%
DY 2.57 5.26 4.76 5.10 2.23 0.00 2.14 12.97%
P/NAPS 0.37 0.34 0.38 0.35 0.41 0.43 0.44 -10.89%
Price Multiplier on Announcement Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 21/01/16 22/10/15 27/07/15 23/04/15 23/01/15 23/10/14 24/07/14 -
Price 0.80 0.85 0.82 0.87 0.795 0.87 1.04 -
P/RPS 0.75 0.82 0.67 0.66 0.55 0.57 0.68 6.74%
P/EPS 12.57 9.87 7.77 8.27 8.27 9.19 10.39 13.52%
EY 7.96 10.13 12.87 12.09 12.09 10.88 9.63 -11.91%
DY 2.67 4.71 4.88 4.60 2.52 0.00 1.92 24.56%
P/NAPS 0.36 0.38 0.37 0.39 0.36 0.40 0.49 -18.56%

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