[EUPE] QoQ TTM Result on 31-Aug-2010 [#2]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
25-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
31-Aug-2010 [#2]
Profit Trend
QoQ- 2.48%
YoY- 57.06%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
TTM Result
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Revenue 131,254 124,166 119,543 112,829 111,538 108,685 104,239 16.62%
PBT 12,148 10,753 7,806 7,310 7,390 7,046 6,522 51.44%
Tax -4,423 -4,008 -2,157 -1,703 -1,856 -1,920 -1,762 84.80%
NP 7,725 6,745 5,649 5,607 5,534 5,126 4,760 38.14%
-
NP to SH 5,646 4,980 4,028 4,002 3,905 3,591 3,468 38.43%
-
Tax Rate 36.41% 37.27% 27.63% 23.30% 25.12% 27.25% 27.02% -
Total Cost 123,529 117,421 113,894 107,222 106,004 103,559 99,479 15.54%
-
Net Worth 243,366 127,756 237,156 235,602 239,200 235,804 233,229 2.87%
Dividend
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Net Worth 243,366 127,756 237,156 235,602 239,200 235,804 233,229 2.87%
NOSH 128,765 127,756 128,192 127,352 130,000 128,154 128,148 0.32%
Ratio Analysis
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
NP Margin 5.89% 5.43% 4.73% 4.97% 4.96% 4.72% 4.57% -
ROE 2.32% 3.90% 1.70% 1.70% 1.63% 1.52% 1.49% -
Per Share
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 101.93 97.19 93.25 88.60 85.80 84.81 81.34 16.24%
EPS 4.38 3.90 3.14 3.14 3.00 2.80 2.71 37.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.00 1.85 1.85 1.84 1.84 1.82 2.55%
Adjusted Per Share Value based on latest NOSH - 127,352
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 89.17 84.35 81.21 76.65 75.77 73.83 70.81 16.63%
EPS 3.84 3.38 2.74 2.72 2.65 2.44 2.36 38.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6533 0.8679 1.6111 1.6006 1.625 1.6019 1.5844 2.88%
Price Multiplier on Financial Quarter End Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 0.50 0.50 0.53 0.52 0.49 0.51 0.50 -
P/RPS 0.49 0.51 0.57 0.59 0.57 0.60 0.61 -13.59%
P/EPS 11.40 12.83 16.87 16.55 16.31 18.20 18.48 -27.55%
EY 8.77 7.80 5.93 6.04 6.13 5.49 5.41 38.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.50 0.29 0.28 0.27 0.28 0.27 -2.48%
Price Multiplier on Announcement Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 29/07/11 25/04/11 31/01/11 25/10/10 29/07/10 29/04/10 20/01/10 -
Price 0.48 0.53 0.52 0.54 0.54 0.51 0.46 -
P/RPS 0.47 0.55 0.56 0.61 0.63 0.60 0.57 -12.07%
P/EPS 10.95 13.60 16.55 17.18 17.98 18.20 17.00 -25.43%
EY 9.13 7.35 6.04 5.82 5.56 5.49 5.88 34.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.53 0.28 0.29 0.29 0.28 0.25 0.00%

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