[EUPE] QoQ TTM Result on 30-Nov-2007 [#3]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
31-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2008
Quarter
30-Nov-2007 [#3]
Profit Trend
QoQ- 11.65%
YoY- 61.64%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
TTM Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 145,643 148,367 153,625 160,824 167,458 169,671 170,205 -9.82%
PBT 14,597 17,179 19,057 19,052 17,060 15,533 14,856 -1.16%
Tax -4,535 -5,217 -5,748 -5,004 -4,479 -3,698 -3,289 23.76%
NP 10,062 11,962 13,309 14,048 12,581 11,835 11,567 -8.83%
-
NP to SH 10,151 12,058 13,402 14,051 12,585 11,832 11,568 -8.30%
-
Tax Rate 31.07% 30.37% 30.16% 26.26% 26.25% 23.81% 22.14% -
Total Cost 135,581 136,405 140,316 146,776 154,877 157,836 158,638 -9.89%
-
Net Worth 230,142 228,556 226,549 221,232 217,429 214,148 209,661 6.38%
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Net Worth 230,142 228,556 226,549 221,232 217,429 214,148 209,661 6.38%
NOSH 127,857 128,402 127,993 127,880 127,899 128,232 127,842 0.00%
Ratio Analysis
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
NP Margin 6.91% 8.06% 8.66% 8.74% 7.51% 6.98% 6.80% -
ROE 4.41% 5.28% 5.92% 6.35% 5.79% 5.53% 5.52% -
Per Share
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 113.91 115.55 120.03 125.76 130.93 132.31 133.14 -9.83%
EPS 7.94 9.39 10.47 10.99 9.84 9.23 9.05 -8.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.78 1.77 1.73 1.70 1.67 1.64 6.37%
Adjusted Per Share Value based on latest NOSH - 127,880
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 98.94 100.79 104.36 109.26 113.76 115.27 115.63 -9.82%
EPS 6.90 8.19 9.10 9.55 8.55 8.04 7.86 -8.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5635 1.5527 1.5391 1.5029 1.4771 1.4548 1.4243 6.38%
Price Multiplier on Financial Quarter End Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 -
Price 0.55 0.58 0.64 0.71 1.00 0.69 0.51 -
P/RPS 0.48 0.50 0.53 0.56 0.76 0.52 0.38 16.76%
P/EPS 6.93 6.18 6.11 6.46 10.16 7.48 5.64 14.64%
EY 14.44 16.19 16.36 15.48 9.84 13.37 17.74 -12.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.33 0.36 0.41 0.59 0.41 0.31 0.00%
Price Multiplier on Announcement Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 28/10/08 28/07/08 30/04/08 31/01/08 29/10/07 27/07/07 30/04/07 -
Price 0.48 0.57 0.55 0.69 0.92 1.43 0.68 -
P/RPS 0.42 0.49 0.46 0.55 0.70 1.08 0.51 -12.08%
P/EPS 6.05 6.07 5.25 6.28 9.35 15.50 7.51 -13.36%
EY 16.54 16.48 19.04 15.92 10.70 6.45 13.31 15.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.32 0.31 0.40 0.54 0.86 0.41 -24.21%

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