[EUPE] YoY TTM 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- 36.11%
YoY- -50.96%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
TTM Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 151,292 147,299 119,543 104,239 139,744 160,824 156,596 -0.57%
PBT 22,654 15,577 7,806 6,522 9,953 19,052 12,393 10.56%
Tax -7,020 -4,984 -2,157 -1,762 -2,970 -5,004 -3,703 11.23%
NP 15,634 10,593 5,649 4,760 6,983 14,048 8,690 10.27%
-
NP to SH 13,102 7,812 4,028 3,468 7,072 14,051 8,693 7.06%
-
Tax Rate 30.99% 32.00% 27.63% 27.02% 29.84% 26.26% 29.88% -
Total Cost 135,658 136,706 113,894 99,479 132,761 146,776 147,906 -1.42%
-
Net Worth 258,559 244,519 237,156 233,229 235,999 221,232 206,437 3.81%
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 258,559 244,519 237,156 233,229 235,999 221,232 206,437 3.81%
NOSH 128,000 128,020 128,192 128,148 131,111 127,880 128,222 -0.02%
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 10.33% 7.19% 4.73% 4.57% 5.00% 8.74% 5.55% -
ROE 5.07% 3.19% 1.70% 1.49% 3.00% 6.35% 4.21% -
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 118.20 115.06 93.25 81.34 106.58 125.76 122.13 -0.54%
EPS 10.24 6.10 3.14 2.71 5.39 10.99 6.78 7.10%
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 102.78 100.07 81.21 70.81 94.93 109.26 106.38 -0.57%
EPS 8.90 5.31 2.74 2.36 4.80 9.55 5.91 7.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7565 1.6611 1.6111 1.5844 1.6033 1.5029 1.4024 3.82%
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 0.45 0.37 0.57 0.61 0.39 0.56 0.38 2.85%
P/EPS 5.18 7.05 16.87 18.48 7.79 6.46 6.79 -4.40%
EY 19.31 14.19 5.93 5.41 12.84 15.48 14.74 4.59%
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 0.48 0.45 0.56 0.57 0.47 0.55 0.38 3.96%
P/EPS 5.52 8.52 16.55 17.00 9.27 6.28 6.79 -3.38%
EY 18.12 11.73 6.04 5.88 10.79 15.92 14.74 3.49%
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