[EUPE] YoY Annualized Quarter Result on 30-Nov-2012 [#3]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
23-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
30-Nov-2012 [#3]
Profit Trend
QoQ- 8.29%
YoY- 149.67%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 125,202 178,865 181,448 153,892 142,905 112,061 97,584 4.23%
PBT 4,030 16,677 19,172 25,733 13,794 7,362 6,349 -7.29%
Tax -1,709 -6,393 -6,770 -7,837 -4,477 -3,176 -2,860 -8.22%
NP 2,321 10,284 12,401 17,896 9,317 4,186 3,489 -6.56%
-
NP to SH 2,514 10,280 12,045 15,656 6,270 2,500 1,917 4.62%
-
Tax Rate 42.41% 38.33% 35.31% 30.46% 32.46% 43.14% 45.05% -
Total Cost 122,881 168,581 169,046 135,996 133,588 107,874 94,094 4.54%
-
Net Worth 285,440 280,320 266,239 258,559 244,760 237,585 233,674 3.38%
Dividend
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div - 3,413 - - - - - -
Div Payout % - 33.20% - - - - - -
Equity
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 285,440 280,320 266,239 258,559 244,760 237,585 233,674 3.38%
NOSH 128,000 128,000 128,000 128,000 128,147 128,424 128,392 -0.05%
Ratio Analysis
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin 1.85% 5.75% 6.83% 11.63% 6.52% 3.74% 3.58% -
ROE 0.88% 3.67% 4.52% 6.06% 2.56% 1.05% 0.82% -
Per Share
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 97.81 139.74 141.76 120.23 111.52 87.26 76.00 4.29%
EPS 1.96 8.03 9.41 12.23 4.89 1.95 1.49 4.67%
DPS 0.00 2.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.23 2.19 2.08 2.02 1.91 1.85 1.82 3.44%
Adjusted Per Share Value based on latest NOSH - 128,000
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 85.06 121.51 123.27 104.55 97.08 76.13 66.29 4.24%
EPS 1.71 6.98 8.18 10.64 4.26 1.70 1.30 4.67%
DPS 0.00 2.32 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9391 1.9043 1.8087 1.7565 1.6628 1.614 1.5875 3.38%
Price Multiplier on Financial Quarter End Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 0.83 0.895 0.725 0.53 0.43 0.53 0.50 -
P/RPS 0.85 0.64 0.51 0.44 0.39 0.61 0.66 4.30%
P/EPS 42.25 11.14 7.70 4.33 8.79 27.23 33.48 3.95%
EY 2.37 8.97 12.98 23.08 11.38 3.67 2.99 -3.79%
DY 0.00 2.98 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.41 0.35 0.26 0.23 0.29 0.27 5.38%
Price Multiplier on Announcement Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 21/01/16 23/01/15 23/01/14 23/01/13 31/01/12 31/01/11 20/01/10 -
Price 0.80 0.795 0.75 0.565 0.52 0.52 0.46 -
P/RPS 0.82 0.57 0.53 0.47 0.47 0.60 0.61 5.05%
P/EPS 40.72 9.90 7.97 4.62 10.63 26.71 30.80 4.76%
EY 2.46 10.10 12.55 21.65 9.41 3.74 3.25 -4.53%
DY 0.00 3.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.36 0.28 0.27 0.28 0.25 6.26%

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