[EUPE] YoY Cumulative 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- 62.43%
YoY- 149.67%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Cumulative Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 93,902 134,149 136,086 115,419 107,179 84,046 73,188 4.23%
PBT 3,023 12,508 14,379 19,300 10,346 5,522 4,762 -7.29%
Tax -1,282 -4,795 -5,078 -5,878 -3,358 -2,382 -2,145 -8.21%
NP 1,741 7,713 9,301 13,422 6,988 3,140 2,617 -6.56%
-
NP to SH 1,886 7,710 9,034 11,742 4,703 1,875 1,438 4.62%
-
Tax Rate 42.41% 38.34% 35.32% 30.46% 32.46% 43.14% 45.04% -
Total Cost 92,161 126,436 126,785 101,997 100,191 80,906 70,571 4.54%
-
Net Worth 285,440 280,320 266,239 258,559 244,761 237,585 233,675 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 - 2,560 - - - - - -
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 285,440 280,320 266,239 258,559 244,761 237,585 233,675 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 0.66% 2.75% 3.39% 4.54% 1.92% 0.79% 0.62% -
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 73.36 104.80 106.32 90.17 83.64 65.44 57.00 4.29%
EPS 1.47 6.02 7.06 9.17 3.67 1.46 1.12 4.63%
DPS 0.00 2.00 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 63.79 91.13 92.45 78.41 72.81 57.10 49.72 4.23%
EPS 1.28 5.24 6.14 7.98 3.19 1.27 0.98 4.54%
DPS 0.00 1.74 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 1.13 0.85 0.68 0.59 0.51 0.81 0.88 4.25%
P/EPS 56.33 14.86 10.27 5.78 11.72 36.30 44.64 3.95%
EY 1.78 6.73 9.73 17.31 8.53 2.75 2.24 -3.75%
DY 0.00 2.23 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 1.09 0.76 0.71 0.63 0.62 0.79 0.81 5.07%
P/EPS 54.29 13.20 10.63 6.16 14.17 35.62 41.07 4.75%
EY 1.84 7.58 9.41 16.24 7.06 2.81 2.43 -4.52%
DY 0.00 2.52 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