[EUPE] YoY TTM 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- 18.56%
YoY- 67.72%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
TTM Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 127,438 184,182 167,305 151,292 147,299 119,543 104,239 3.40%
PBT 8,867 18,587 20,083 22,654 15,577 7,806 6,522 5.25%
Tax -1,494 -6,079 -7,513 -7,020 -4,984 -2,157 -1,762 -2.71%
NP 7,373 12,508 12,570 15,634 10,593 5,649 4,760 7.56%
-
NP to SH 7,639 12,305 12,137 13,102 7,812 4,028 3,468 14.06%
-
Tax Rate 16.85% 32.71% 37.41% 30.99% 32.00% 27.63% 27.02% -
Total Cost 120,065 171,674 154,735 135,658 136,706 113,894 99,479 3.18%
-
Net Worth 267,600 280,320 266,239 258,559 244,519 237,156 233,229 2.31%
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 2,560 2,560 - - - - -
Div Payout % 33.51% 20.80% 21.09% - - - - -
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 267,600 280,320 266,239 258,559 244,519 237,156 233,229 2.31%
NOSH 128,000 128,000 128,000 128,000 128,020 128,192 128,148 -0.01%
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 5.79% 6.79% 7.51% 10.33% 7.19% 4.73% 4.57% -
ROE 2.85% 4.39% 4.56% 5.07% 3.19% 1.70% 1.49% -
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 106.20 143.89 130.71 118.20 115.06 93.25 81.34 4.54%
EPS 6.37 9.61 9.48 10.24 6.10 3.14 2.71 15.30%
DPS 2.13 2.00 2.00 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 86.57 125.12 113.66 102.78 100.07 81.21 70.81 3.40%
EPS 5.19 8.36 8.25 8.90 5.31 2.74 2.36 14.02%
DPS 1.74 1.74 1.74 0.00 0.00 0.00 0.00 -
NAPS 1.8179 1.9043 1.8087 1.7565 1.6611 1.6111 1.5844 2.31%
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 0.78 0.62 0.55 0.45 0.37 0.57 0.61 4.18%
P/EPS 13.04 9.31 7.65 5.18 7.05 16.87 18.48 -5.64%
EY 7.67 10.74 13.08 19.31 14.19 5.93 5.41 5.98%
DY 2.57 2.23 2.76 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 0.75 0.55 0.57 0.48 0.45 0.56 0.57 4.67%
P/EPS 12.57 8.27 7.91 5.52 8.52 16.55 17.00 -4.90%
EY 7.96 12.09 12.64 18.12 11.73 6.04 5.88 5.17%
DY 2.67 2.52 2.67 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