[EUPE] QoQ TTM Result on 31-Aug-2015 [#2]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
22-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2016
Quarter
31-Aug-2015 [#2]
Profit Trend
QoQ- -18.37%
YoY- -8.97%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
TTM Result
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Revenue 130,759 129,330 127,438 132,867 157,298 167,685 184,182 -20.40%
PBT 5,278 4,809 8,867 15,390 18,390 18,352 18,587 -56.76%
Tax -2,006 -1,624 -1,494 -4,602 -5,131 -5,007 -6,079 -52.21%
NP 3,272 3,185 7,373 10,788 13,259 13,345 12,508 -59.06%
-
NP to SH 2,826 3,338 7,639 11,026 13,507 13,463 12,305 -62.46%
-
Tax Rate 38.01% 33.77% 16.85% 29.90% 27.90% 27.28% 32.71% -
Total Cost 127,487 126,145 120,065 122,079 144,039 154,340 171,674 -17.98%
-
Net Worth 281,785 288,000 267,600 285,440 285,440 284,160 280,320 0.34%
Dividend
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Div - - 2,560 5,120 5,120 5,120 2,560 -
Div Payout % - - 33.51% 46.44% 37.91% 38.03% 20.80% -
Equity
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Net Worth 281,785 288,000 267,600 285,440 285,440 284,160 280,320 0.34%
NOSH 128,000 128,000 128,000 128,000 128,000 128,000 128,000 0.00%
Ratio Analysis
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
NP Margin 2.50% 2.46% 5.79% 8.12% 8.43% 7.96% 6.79% -
ROE 1.00% 1.16% 2.85% 3.86% 4.73% 4.74% 4.39% -
Per Share
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 104.41 101.04 106.20 103.80 122.89 131.00 143.89 -19.23%
EPS 2.26 2.61 6.37 8.61 10.55 10.52 9.61 -61.86%
DPS 0.00 0.00 2.13 4.00 4.00 4.00 2.00 -
NAPS 2.25 2.25 2.23 2.23 2.23 2.22 2.19 1.81%
Adjusted Per Share Value based on latest NOSH - 128,000
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 88.83 87.86 86.57 90.26 106.86 113.92 125.12 -20.40%
EPS 1.92 2.27 5.19 7.49 9.18 9.15 8.36 -62.46%
DPS 0.00 0.00 1.74 3.48 3.48 3.48 1.74 -
NAPS 1.9143 1.9565 1.8179 1.9391 1.9391 1.9304 1.9043 0.34%
Price Multiplier on Financial Quarter End Date
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 -
Price 0.775 0.775 0.83 0.76 0.84 0.785 0.895 -
P/RPS 0.74 0.77 0.78 0.73 0.68 0.60 0.62 12.50%
P/EPS 34.35 29.72 13.04 8.82 7.96 7.46 9.31 138.58%
EY 2.91 3.36 7.67 11.33 12.56 13.40 10.74 -58.09%
DY 0.00 0.00 2.57 5.26 4.76 5.10 2.23 -
P/NAPS 0.34 0.34 0.37 0.34 0.38 0.35 0.41 -11.72%
Price Multiplier on Announcement Date
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 28/07/16 21/04/16 21/01/16 22/10/15 27/07/15 23/04/15 23/01/15 -
Price 0.75 0.80 0.80 0.85 0.82 0.87 0.795 -
P/RPS 0.72 0.79 0.75 0.82 0.67 0.66 0.55 19.64%
P/EPS 33.24 30.68 12.57 9.87 7.77 8.27 8.27 152.58%
EY 3.01 3.26 7.96 10.13 12.87 12.09 12.09 -60.39%
DY 0.00 0.00 2.67 4.71 4.88 4.60 2.52 -
P/NAPS 0.33 0.36 0.36 0.38 0.37 0.39 0.36 -5.63%

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