[EUPE] QoQ Annualized Quarter Result on 29-Feb-2012 [#4]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
30-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
29-Feb-2012 [#4]
Profit Trend
QoQ- 23.93%
YoY- 56.04%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 153,892 156,964 149,996 143,052 142,905 150,520 137,148 7.95%
PBT 25,733 23,678 20,084 13,700 13,794 11,422 10,392 82.73%
Tax -7,837 -7,138 -5,724 -4,500 -4,477 -4,074 -3,912 58.71%
NP 17,896 16,540 14,360 9,200 9,317 7,348 6,480 96.47%
-
NP to SH 15,656 14,458 12,172 7,771 6,270 4,490 4,172 140.90%
-
Tax Rate 30.46% 30.15% 28.50% 32.85% 32.46% 35.67% 37.64% -
Total Cost 135,996 140,424 135,636 133,852 133,588 143,172 130,668 2.69%
-
Net Worth 258,559 254,720 249,600 247,039 244,760 243,742 243,366 4.10%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 258,559 254,720 249,600 247,039 244,760 243,742 243,366 4.10%
NOSH 128,000 128,000 128,000 128,000 128,147 128,285 128,765 -0.39%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 11.63% 10.54% 9.57% 6.43% 6.52% 4.88% 4.72% -
ROE 6.06% 5.68% 4.88% 3.15% 2.56% 1.84% 1.71% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 120.23 122.63 117.18 111.76 111.52 117.33 106.51 8.38%
EPS 12.23 11.30 9.52 6.07 4.89 3.50 3.24 141.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 1.99 1.95 1.93 1.91 1.90 1.89 4.52%
Adjusted Per Share Value based on latest NOSH - 128,000
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 104.55 106.63 101.90 97.18 97.08 102.26 93.17 7.96%
EPS 10.64 9.82 8.27 5.28 4.26 3.05 2.83 141.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7565 1.7304 1.6957 1.6783 1.6628 1.6559 1.6533 4.10%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.53 0.55 0.52 0.52 0.43 0.44 0.50 -
P/RPS 0.44 0.45 0.44 0.47 0.39 0.38 0.47 -4.29%
P/EPS 4.33 4.87 5.47 8.57 8.79 12.57 15.43 -57.03%
EY 23.08 20.54 18.29 11.68 11.38 7.95 6.48 132.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.28 0.27 0.27 0.23 0.23 0.26 0.00%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 23/01/13 18/10/12 26/07/12 30/04/12 31/01/12 25/10/11 29/07/11 -
Price 0.565 0.53 0.50 0.51 0.52 0.42 0.48 -
P/RPS 0.47 0.43 0.43 0.46 0.47 0.36 0.45 2.93%
P/EPS 4.62 4.69 5.26 8.40 10.63 12.00 14.81 -53.90%
EY 21.65 21.31 19.02 11.90 9.41 8.33 6.75 117.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.27 0.26 0.26 0.27 0.22 0.25 7.82%

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