[EUPE] QoQ TTM Result on 31-May-2013 [#1]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
25-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
31-May-2013 [#1]
Profit Trend
QoQ- -10.08%
YoY- 65.48%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
TTM Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 186,119 167,305 151,537 145,839 146,638 151,292 146,274 17.47%
PBT 20,458 20,083 21,205 22,692 25,004 22,654 19,828 2.11%
Tax -6,362 -7,513 -6,958 -7,817 -8,313 -7,020 -6,032 3.62%
NP 14,096 12,570 14,247 14,875 16,691 15,634 13,796 1.44%
-
NP to SH 13,629 12,137 13,407 13,349 14,845 13,102 11,051 15.04%
-
Tax Rate 31.10% 37.41% 32.81% 34.45% 33.25% 30.99% 30.42% -
Total Cost 172,023 154,735 137,290 130,964 129,947 135,658 132,478 19.07%
-
Net Worth 272,640 266,239 264,959 263,679 262,887 258,559 254,720 4.64%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div 2,560 2,560 2,560 - - - - -
Div Payout % 18.78% 21.09% 19.09% - - - - -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 272,640 266,239 264,959 263,679 262,887 258,559 254,720 4.64%
NOSH 128,000 128,000 128,000 128,000 128,000 128,000 128,000 0.00%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 7.57% 7.51% 9.40% 10.20% 11.38% 10.33% 9.43% -
ROE 5.00% 4.56% 5.06% 5.06% 5.65% 5.07% 4.34% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 145.41 130.71 118.39 113.94 114.35 118.20 114.28 17.47%
EPS 10.65 9.48 10.47 10.43 11.58 10.24 8.63 15.09%
DPS 2.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 2.13 2.08 2.07 2.06 2.05 2.02 1.99 4.64%
Adjusted Per Share Value based on latest NOSH - 128,000
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 126.44 113.66 102.95 99.08 99.62 102.78 99.37 17.47%
EPS 9.26 8.25 9.11 9.07 10.08 8.90 7.51 15.03%
DPS 1.74 1.74 1.74 0.00 0.00 0.00 0.00 -
NAPS 1.8522 1.8087 1.80 1.7913 1.7859 1.7565 1.7304 4.65%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.78 0.725 0.695 0.875 0.52 0.53 0.55 -
P/RPS 0.54 0.55 0.59 0.77 0.45 0.45 0.48 8.19%
P/EPS 7.33 7.65 6.64 8.39 4.49 5.18 6.37 9.83%
EY 13.65 13.08 15.07 11.92 22.26 19.31 15.70 -8.92%
DY 2.56 2.76 2.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.35 0.34 0.42 0.25 0.26 0.28 20.48%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 25/04/14 23/01/14 24/10/13 25/07/13 30/04/13 23/01/13 18/10/12 -
Price 1.05 0.75 0.765 0.80 0.63 0.565 0.53 -
P/RPS 0.72 0.57 0.65 0.70 0.55 0.48 0.46 34.91%
P/EPS 9.86 7.91 7.30 7.67 5.44 5.52 6.14 37.25%
EY 10.14 12.64 13.69 13.04 18.37 18.12 16.29 -27.16%
DY 1.90 2.67 2.61 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.36 0.37 0.39 0.31 0.28 0.27 48.94%

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