[EUPE] YoY Cumulative Quarter Result on 30-Nov-2011 [#3]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
31-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
30-Nov-2011 [#3]
Profit Trend
QoQ- 109.49%
YoY- 150.83%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Cumulative Result
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Revenue 134,149 136,086 115,419 107,179 84,046 73,188 95,219 5.87%
PBT 12,508 14,379 19,300 10,346 5,522 4,762 5,122 16.03%
Tax -4,795 -5,078 -5,878 -3,358 -2,382 -2,145 -2,261 13.34%
NP 7,713 9,301 13,422 6,988 3,140 2,617 2,861 17.96%
-
NP to SH 7,710 9,034 11,742 4,703 1,875 1,438 2,861 17.95%
-
Tax Rate 38.34% 35.32% 30.46% 32.46% 43.14% 45.04% 44.14% -
Total Cost 126,436 126,785 101,997 100,191 80,906 70,571 92,358 5.37%
-
Net Worth 280,320 266,239 258,559 244,761 237,585 233,675 229,901 3.35%
Dividend
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Div 2,560 - - - - - - -
Div Payout % 33.20% - - - - - - -
Equity
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Net Worth 280,320 266,239 258,559 244,761 237,585 233,675 229,901 3.35%
NOSH 128,000 128,000 128,000 128,147 128,424 128,392 127,723 0.03%
Ratio Analysis
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
NP Margin 5.75% 6.83% 11.63% 6.52% 3.74% 3.58% 3.00% -
ROE 2.75% 3.39% 4.54% 1.92% 0.79% 0.62% 1.24% -
Per Share
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 104.80 106.32 90.17 83.64 65.44 57.00 74.55 5.83%
EPS 6.02 7.06 9.17 3.67 1.46 1.12 2.24 17.90%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.19 2.08 2.02 1.91 1.85 1.82 1.80 3.32%
Adjusted Per Share Value based on latest NOSH - 128,020
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 91.13 92.45 78.41 72.81 57.10 49.72 64.69 5.87%
EPS 5.24 6.14 7.98 3.19 1.27 0.98 1.94 18.00%
DPS 1.74 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9043 1.8087 1.7565 1.6628 1.614 1.5875 1.5618 3.35%
Price Multiplier on Financial Quarter End Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 -
Price 0.895 0.725 0.53 0.43 0.53 0.50 0.42 -
P/RPS 0.85 0.68 0.59 0.51 0.81 0.88 0.56 7.19%
P/EPS 14.86 10.27 5.78 11.72 36.30 44.64 18.75 -3.79%
EY 6.73 9.73 17.31 8.53 2.75 2.24 5.33 3.96%
DY 2.23 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.35 0.26 0.23 0.29 0.27 0.23 10.10%
Price Multiplier on Announcement Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 23/01/15 23/01/14 23/01/13 31/01/12 31/01/11 20/01/10 22/01/09 -
Price 0.795 0.75 0.565 0.52 0.52 0.46 0.50 -
P/RPS 0.76 0.71 0.63 0.62 0.79 0.81 0.67 2.12%
P/EPS 13.20 10.63 6.16 14.17 35.62 41.07 22.32 -8.37%
EY 7.58 9.41 16.24 7.06 2.81 2.43 4.48 9.15%
DY 2.52 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.28 0.27 0.28 0.25 0.28 4.27%

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