[EUPE] QoQ TTM Result on 30-Nov-2013 [#3]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
23-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
30-Nov-2013 [#3]
Profit Trend
QoQ- -9.47%
YoY- -7.37%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
TTM Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 196,009 196,021 186,119 167,305 151,537 145,839 146,638 21.28%
PBT 18,060 19,280 20,458 20,083 21,205 22,692 25,004 -19.45%
Tax -5,469 -6,143 -6,362 -7,513 -6,958 -7,817 -8,313 -24.29%
NP 12,591 13,137 14,096 12,570 14,247 14,875 16,691 -17.08%
-
NP to SH 12,113 12,813 13,629 12,137 13,407 13,349 14,845 -12.64%
-
Tax Rate 30.28% 31.86% 31.10% 37.41% 32.81% 34.45% 33.25% -
Total Cost 183,418 182,884 172,023 154,735 137,290 130,964 129,947 25.75%
-
Net Worth 277,760 273,920 272,640 266,239 264,959 263,679 262,887 3.72%
Dividend
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Div - 2,560 2,560 2,560 2,560 - - -
Div Payout % - 19.98% 18.78% 21.09% 19.09% - - -
Equity
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Net Worth 277,760 273,920 272,640 266,239 264,959 263,679 262,887 3.72%
NOSH 128,000 128,000 128,000 128,000 128,000 128,000 128,000 0.00%
Ratio Analysis
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
NP Margin 6.42% 6.70% 7.57% 7.51% 9.40% 10.20% 11.38% -
ROE 4.36% 4.68% 5.00% 4.56% 5.06% 5.06% 5.65% -
Per Share
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 153.13 153.14 145.41 130.71 118.39 113.94 114.35 21.42%
EPS 9.46 10.01 10.65 9.48 10.47 10.43 11.58 -12.57%
DPS 0.00 2.00 2.00 2.00 2.00 0.00 0.00 -
NAPS 2.17 2.14 2.13 2.08 2.07 2.06 2.05 3.85%
Adjusted Per Share Value based on latest NOSH - 128,000
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 133.16 133.17 126.44 113.66 102.95 99.08 99.62 21.27%
EPS 8.23 8.70 9.26 8.25 9.11 9.07 10.08 -12.61%
DPS 0.00 1.74 1.74 1.74 1.74 0.00 0.00 -
NAPS 1.887 1.8609 1.8522 1.8087 1.80 1.7913 1.7859 3.72%
Price Multiplier on Financial Quarter End Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 0.935 0.935 0.78 0.725 0.695 0.875 0.52 -
P/RPS 0.61 0.61 0.54 0.55 0.59 0.77 0.45 22.41%
P/EPS 9.88 9.34 7.33 7.65 6.64 8.39 4.49 68.93%
EY 10.12 10.71 13.65 13.08 15.07 11.92 22.26 -40.79%
DY 0.00 2.14 2.56 2.76 2.88 0.00 0.00 -
P/NAPS 0.43 0.44 0.37 0.35 0.34 0.42 0.25 43.41%
Price Multiplier on Announcement Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 23/10/14 24/07/14 25/04/14 23/01/14 24/10/13 25/07/13 30/04/13 -
Price 0.87 1.04 1.05 0.75 0.765 0.80 0.63 -
P/RPS 0.57 0.68 0.72 0.57 0.65 0.70 0.55 2.40%
P/EPS 9.19 10.39 9.86 7.91 7.30 7.67 5.44 41.70%
EY 10.88 9.63 10.14 12.64 13.69 13.04 18.37 -29.40%
DY 0.00 1.92 1.90 2.67 2.61 0.00 0.00 -
P/NAPS 0.40 0.49 0.49 0.36 0.37 0.39 0.31 18.46%

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