[EUPE] QoQ TTM Result on 31-May-2011 [#1]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
29-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
31-May-2011 [#1]
Profit Trend
QoQ- 13.37%
YoY- 44.58%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
TTM Result
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 143,052 147,299 146,211 131,254 124,166 119,543 112,829 17.15%
PBT 13,700 15,577 13,586 12,148 10,753 7,806 7,310 52.06%
Tax -4,500 -4,984 -4,885 -4,423 -4,008 -2,157 -1,703 91.24%
NP 9,200 10,593 8,701 7,725 6,745 5,649 5,607 39.15%
-
NP to SH 6,067 7,812 6,414 5,646 4,980 4,028 4,002 32.00%
-
Tax Rate 32.85% 32.00% 35.96% 36.41% 37.27% 27.63% 23.30% -
Total Cost 133,852 136,706 137,510 123,529 117,421 113,894 107,222 15.95%
-
Net Worth 247,039 244,519 242,957 243,366 127,756 237,156 235,602 3.21%
Dividend
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 247,039 244,519 242,957 243,366 127,756 237,156 235,602 3.21%
NOSH 128,000 128,020 127,872 128,765 127,756 128,192 127,352 0.33%
Ratio Analysis
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin 6.43% 7.19% 5.95% 5.89% 5.43% 4.73% 4.97% -
ROE 2.46% 3.19% 2.64% 2.32% 3.90% 1.70% 1.70% -
Per Share
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 111.76 115.06 114.34 101.93 97.19 93.25 88.60 16.76%
EPS 4.74 6.10 5.02 4.38 3.90 3.14 3.14 31.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.91 1.90 1.89 1.00 1.85 1.85 2.86%
Adjusted Per Share Value based on latest NOSH - 128,765
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 97.18 100.07 99.33 89.17 84.35 81.21 76.65 17.15%
EPS 4.12 5.31 4.36 3.84 3.38 2.74 2.72 31.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6783 1.6611 1.6505 1.6533 0.8679 1.6111 1.6006 3.21%
Price Multiplier on Financial Quarter End Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.52 0.43 0.44 0.50 0.50 0.53 0.52 -
P/RPS 0.47 0.37 0.38 0.49 0.51 0.57 0.59 -14.07%
P/EPS 10.97 7.05 8.77 11.40 12.83 16.87 16.55 -23.99%
EY 9.12 14.19 11.40 8.77 7.80 5.93 6.04 31.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.23 0.23 0.26 0.50 0.29 0.28 -2.39%
Price Multiplier on Announcement Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 30/04/12 31/01/12 25/10/11 29/07/11 25/04/11 31/01/11 25/10/10 -
Price 0.51 0.52 0.42 0.48 0.53 0.52 0.54 -
P/RPS 0.46 0.45 0.37 0.47 0.55 0.56 0.61 -17.16%
P/EPS 10.76 8.52 8.37 10.95 13.60 16.55 17.18 -26.81%
EY 9.29 11.73 11.94 9.13 7.35 6.04 5.82 36.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.27 0.22 0.25 0.53 0.28 0.29 -7.02%

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