[EUPE] QoQ TTM Result on 30-Nov-2006 [#3]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
16-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2007
Quarter
30-Nov-2006 [#3]
Profit Trend
QoQ- 3.61%
YoY- 92.88%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
TTM Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 167,458 169,671 170,205 156,596 145,110 131,098 99,730 41.13%
PBT 17,060 15,533 14,856 12,393 11,332 10,014 6,432 91.27%
Tax -4,479 -3,698 -3,289 -3,703 -2,944 -2,262 -1,361 120.76%
NP 12,581 11,835 11,567 8,690 8,388 7,752 5,071 82.96%
-
NP to SH 12,585 11,832 11,568 8,693 8,390 7,754 5,072 82.97%
-
Tax Rate 26.25% 23.81% 22.14% 29.88% 25.98% 22.59% 21.16% -
Total Cost 154,877 157,836 158,638 147,906 136,722 123,346 94,659 38.72%
-
Net Worth 217,429 214,148 209,661 206,437 203,520 202,019 198,499 6.24%
Dividend
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Net Worth 217,429 214,148 209,661 206,437 203,520 202,019 198,499 6.24%
NOSH 127,899 128,232 127,842 128,222 127,999 127,860 128,064 -0.08%
Ratio Analysis
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
NP Margin 7.51% 6.98% 6.80% 5.55% 5.78% 5.91% 5.08% -
ROE 5.79% 5.53% 5.52% 4.21% 4.12% 3.84% 2.56% -
Per Share
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 130.93 132.31 133.14 122.13 113.37 102.53 77.87 41.26%
EPS 9.84 9.23 9.05 6.78 6.55 6.06 3.96 83.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.67 1.64 1.61 1.59 1.58 1.55 6.33%
Adjusted Per Share Value based on latest NOSH - 128,222
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 113.76 115.27 115.63 106.38 98.58 89.06 67.75 41.13%
EPS 8.55 8.04 7.86 5.91 5.70 5.27 3.45 82.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4771 1.4548 1.4243 1.4024 1.3826 1.3724 1.3485 6.24%
Price Multiplier on Financial Quarter End Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 -
Price 1.00 0.69 0.51 0.46 0.42 0.45 0.50 -
P/RPS 0.76 0.52 0.38 0.38 0.37 0.44 0.64 12.10%
P/EPS 10.16 7.48 5.64 6.79 6.41 7.42 12.62 -13.42%
EY 9.84 13.37 17.74 14.74 15.61 13.48 7.92 15.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.41 0.31 0.29 0.26 0.28 0.32 50.19%
Price Multiplier on Announcement Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 29/10/07 27/07/07 30/04/07 16/01/07 19/10/06 25/07/06 27/04/06 -
Price 0.92 1.43 0.68 0.46 0.41 0.44 0.44 -
P/RPS 0.70 1.08 0.51 0.38 0.36 0.43 0.57 14.63%
P/EPS 9.35 15.50 7.51 6.79 6.26 7.26 11.11 -10.83%
EY 10.70 6.45 13.31 14.74 15.99 13.78 9.00 12.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.86 0.41 0.29 0.26 0.28 0.28 54.75%

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