[EUPE] YoY TTM Result on 31-May-2013 [#1]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
25-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
31-May-2013 [#1]
Profit Trend
QoQ- -10.08%
YoY- 65.48%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
TTM Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 130,759 157,298 196,021 145,839 146,264 131,254 111,538 2.68%
PBT 5,278 18,390 19,280 22,692 16,123 12,148 7,390 -5.45%
Tax -2,006 -5,131 -6,143 -7,817 -4,953 -4,423 -1,856 1.30%
NP 3,272 13,259 13,137 14,875 11,170 7,725 5,534 -8.37%
-
NP to SH 2,826 13,507 12,813 13,349 8,067 5,646 3,905 -5.24%
-
Tax Rate 38.01% 27.90% 31.86% 34.45% 30.72% 36.41% 25.12% -
Total Cost 127,487 144,039 182,884 130,964 135,094 123,529 106,004 3.12%
-
Net Worth 281,785 285,440 273,920 263,679 249,600 243,366 239,200 2.76%
Dividend
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div - 5,120 2,560 - - - - -
Div Payout % - 37.91% 19.98% - - - - -
Equity
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 281,785 285,440 273,920 263,679 249,600 243,366 239,200 2.76%
NOSH 128,000 128,000 128,000 128,000 128,000 128,765 130,000 -0.25%
Ratio Analysis
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin 2.50% 8.43% 6.70% 10.20% 7.64% 5.89% 4.96% -
ROE 1.00% 4.73% 4.68% 5.06% 3.23% 2.32% 1.63% -
Per Share
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 104.41 122.89 153.14 113.94 114.27 101.93 85.80 3.32%
EPS 2.26 10.55 10.01 10.43 6.30 4.38 3.00 -4.60%
DPS 0.00 4.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 2.25 2.23 2.14 2.06 1.95 1.89 1.84 3.40%
Adjusted Per Share Value based on latest NOSH - 128,000
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 88.83 106.86 133.17 99.08 99.36 89.17 75.77 2.68%
EPS 1.92 9.18 8.70 9.07 5.48 3.84 2.65 -5.22%
DPS 0.00 3.48 1.74 0.00 0.00 0.00 0.00 -
NAPS 1.9143 1.9391 1.8609 1.7913 1.6957 1.6533 1.625 2.76%
Price Multiplier on Financial Quarter End Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 0.775 0.84 0.935 0.875 0.52 0.50 0.49 -
P/RPS 0.74 0.68 0.61 0.77 0.46 0.49 0.57 4.44%
P/EPS 34.35 7.96 9.34 8.39 8.25 11.40 16.31 13.20%
EY 2.91 12.56 10.71 11.92 12.12 8.77 6.13 -11.66%
DY 0.00 4.76 2.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.38 0.44 0.42 0.27 0.26 0.27 3.91%
Price Multiplier on Announcement Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 28/07/16 27/07/15 24/07/14 25/07/13 26/07/12 29/07/11 29/07/10 -
Price 0.75 0.82 1.04 0.80 0.50 0.48 0.54 -
P/RPS 0.72 0.67 0.68 0.70 0.44 0.47 0.63 2.24%
P/EPS 33.24 7.77 10.39 7.67 7.93 10.95 17.98 10.77%
EY 3.01 12.87 9.63 13.04 12.60 9.13 5.56 -9.71%
DY 0.00 4.88 1.92 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.37 0.49 0.39 0.26 0.25 0.29 2.17%

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