[EUPE] YoY Annualized Quarter Result on 30-Nov-2009 [#3]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
20-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
30-Nov-2009 [#3]
Profit Trend
QoQ- 139.67%
YoY- -49.74%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 153,892 142,905 112,061 97,584 126,958 145,466 157,974 -0.43%
PBT 25,733 13,794 7,362 6,349 6,829 18,968 13,373 11.51%
Tax -7,837 -4,477 -3,176 -2,860 -3,014 -6,718 -4,432 9.95%
NP 17,896 9,317 4,186 3,489 3,814 12,249 8,941 12.24%
-
NP to SH 15,656 6,270 2,500 1,917 3,814 12,254 8,942 9.77%
-
Tax Rate 30.46% 32.46% 43.14% 45.05% 44.14% 35.42% 33.14% -
Total Cost 135,996 133,588 107,874 94,094 123,144 133,217 149,033 -1.51%
-
Net Worth 258,559 244,760 237,585 233,674 229,901 221,454 206,073 3.85%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 258,559 244,760 237,585 233,674 229,901 221,454 206,073 3.85%
NOSH 128,000 128,147 128,424 128,392 127,723 128,008 127,996 0.00%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 11.63% 6.52% 3.74% 3.58% 3.00% 8.42% 5.66% -
ROE 6.06% 2.56% 1.05% 0.82% 1.66% 5.53% 4.34% -
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 120.23 111.52 87.26 76.00 99.40 113.64 123.42 -0.43%
EPS 12.23 4.89 1.95 1.49 2.99 9.57 6.99 9.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 1.91 1.85 1.82 1.80 1.73 1.61 3.84%
Adjusted Per Share Value based on latest NOSH - 128,148
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 104.55 97.08 76.13 66.29 86.25 98.82 107.32 -0.43%
EPS 10.64 4.26 1.70 1.30 2.59 8.33 6.08 9.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7565 1.6628 1.614 1.5875 1.5618 1.5044 1.40 3.84%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.53 0.43 0.53 0.50 0.42 0.71 0.46 -
P/RPS 0.44 0.39 0.61 0.66 0.42 0.62 0.37 2.92%
P/EPS 4.33 8.79 27.23 33.48 14.06 7.42 6.58 -6.73%
EY 23.08 11.38 3.67 2.99 7.11 13.48 15.19 7.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.23 0.29 0.27 0.23 0.41 0.29 -1.80%
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 23/01/13 31/01/12 31/01/11 20/01/10 22/01/09 31/01/08 16/01/07 -
Price 0.565 0.52 0.52 0.46 0.50 0.69 0.46 -
P/RPS 0.47 0.47 0.60 0.61 0.50 0.61 0.37 4.06%
P/EPS 4.62 10.63 26.71 30.80 16.74 7.21 6.58 -5.71%
EY 21.65 9.41 3.74 3.25 5.97 13.87 15.19 6.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.27 0.28 0.25 0.28 0.40 0.29 -0.58%

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