[EUPE] YoY TTM 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- 21.8%
YoY- 93.94%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
TTM Result
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Revenue 184,182 167,305 151,292 147,299 119,543 104,239 139,744 4.70%
PBT 18,587 20,083 22,654 15,577 7,806 6,522 9,953 10.96%
Tax -6,079 -7,513 -7,020 -4,984 -2,157 -1,762 -2,970 12.67%
NP 12,508 12,570 15,634 10,593 5,649 4,760 6,983 10.19%
-
NP to SH 12,305 12,137 13,102 7,812 4,028 3,468 7,072 9.66%
-
Tax Rate 32.71% 37.41% 30.99% 32.00% 27.63% 27.02% 29.84% -
Total Cost 171,674 154,735 135,658 136,706 113,894 99,479 132,761 4.37%
-
Net Worth 280,320 266,239 258,559 244,519 237,156 233,229 235,999 2.90%
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 2,560 - - - - - -
Div Payout % 20.80% 21.09% - - - - - -
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 280,320 266,239 258,559 244,519 237,156 233,229 235,999 2.90%
NOSH 128,000 128,000 128,000 128,020 128,192 128,148 131,111 -0.39%
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 6.79% 7.51% 10.33% 7.19% 4.73% 4.57% 5.00% -
ROE 4.39% 4.56% 5.07% 3.19% 1.70% 1.49% 3.00% -
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 143.89 130.71 118.20 115.06 93.25 81.34 106.58 5.12%
EPS 9.61 9.48 10.24 6.10 3.14 2.71 5.39 10.11%
DPS 2.00 2.00 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 125.12 113.66 102.78 100.07 81.21 70.81 94.93 4.70%
EPS 8.36 8.25 8.90 5.31 2.74 2.36 4.80 9.68%
DPS 1.74 1.74 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9043 1.8087 1.7565 1.6611 1.6111 1.5844 1.6033 2.90%
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 0.62 0.55 0.45 0.37 0.57 0.61 0.39 8.02%
P/EPS 9.31 7.65 5.18 7.05 16.87 18.48 7.79 3.01%
EY 10.74 13.08 19.31 14.19 5.93 5.41 12.84 -2.93%
DY 2.23 2.76 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 0.55 0.57 0.48 0.45 0.56 0.57 0.47 2.65%
P/EPS 8.27 7.91 5.52 8.52 16.55 17.00 9.27 -1.88%
EY 12.09 12.64 18.12 11.73 6.04 5.88 10.79 1.91%
DY 2.52 2.67 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