[EUPE] QoQ TTM Result on 31-May-2010 [#1]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
29-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
31-May-2010 [#1]
Profit Trend
QoQ- 8.74%
YoY- 25.76%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
TTM Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 124,166 119,543 112,829 111,538 108,685 104,239 106,432 10.85%
PBT 10,753 7,806 7,310 7,390 7,046 6,522 4,741 72.88%
Tax -4,008 -2,157 -1,703 -1,856 -1,920 -1,762 -1,243 118.72%
NP 6,745 5,649 5,607 5,534 5,126 4,760 3,498 55.10%
-
NP to SH 4,980 4,028 4,002 3,905 3,591 3,468 2,548 56.51%
-
Tax Rate 37.27% 27.63% 23.30% 25.12% 27.25% 27.02% 26.22% -
Total Cost 117,421 113,894 107,222 106,004 103,559 99,479 102,934 9.20%
-
Net Worth 127,756 237,156 235,602 239,200 235,804 233,229 234,603 -33.38%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 127,756 237,156 235,602 239,200 235,804 233,229 234,603 -33.38%
NOSH 127,756 128,192 127,352 130,000 128,154 128,148 129,615 -0.96%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 5.43% 4.73% 4.97% 4.96% 4.72% 4.57% 3.29% -
ROE 3.90% 1.70% 1.70% 1.63% 1.52% 1.49% 1.09% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 97.19 93.25 88.60 85.80 84.81 81.34 82.11 11.93%
EPS 3.90 3.14 3.14 3.00 2.80 2.71 1.97 57.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.85 1.85 1.84 1.84 1.82 1.81 -32.74%
Adjusted Per Share Value based on latest NOSH - 130,000
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 84.35 81.21 76.65 75.77 73.83 70.81 72.30 10.85%
EPS 3.38 2.74 2.72 2.65 2.44 2.36 1.73 56.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8679 1.6111 1.6006 1.625 1.6019 1.5844 1.5938 -33.38%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.50 0.53 0.52 0.49 0.51 0.50 0.48 -
P/RPS 0.51 0.57 0.59 0.57 0.60 0.61 0.58 -8.23%
P/EPS 12.83 16.87 16.55 16.31 18.20 18.48 24.42 -34.96%
EY 7.80 5.93 6.04 6.13 5.49 5.41 4.10 53.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.29 0.28 0.27 0.28 0.27 0.27 50.97%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 25/04/11 31/01/11 25/10/10 29/07/10 29/04/10 20/01/10 22/10/09 -
Price 0.53 0.52 0.54 0.54 0.51 0.46 0.45 -
P/RPS 0.55 0.56 0.61 0.63 0.60 0.57 0.55 0.00%
P/EPS 13.60 16.55 17.18 17.98 18.20 17.00 22.89 -29.39%
EY 7.35 6.04 5.82 5.56 5.49 5.88 4.37 41.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.28 0.29 0.29 0.28 0.25 0.25 65.25%

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