[EUPE] QoQ Annualized Quarter 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- 8.29%
YoY- 149.67%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 166,762 146,800 146,591 153,892 156,964 149,996 143,052 10.73%
PBT 16,080 10,836 25,055 25,733 23,678 20,084 13,700 11.23%
Tax -4,428 -3,740 -8,340 -7,837 -7,138 -5,724 -4,500 -1.06%
NP 11,652 7,096 16,715 17,896 16,540 14,360 9,200 17.00%
-
NP to SH 11,582 6,188 14,871 15,656 14,458 12,172 7,771 30.38%
-
Tax Rate 27.54% 34.51% 33.29% 30.46% 30.15% 28.50% 32.85% -
Total Cost 155,110 139,704 129,876 135,996 140,424 135,636 133,852 10.29%
-
Net Worth 264,959 263,679 262,399 258,559 254,720 249,600 247,039 4.76%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 264,959 263,679 262,399 258,559 254,720 249,600 247,039 4.76%
NOSH 128,000 128,000 128,000 128,000 128,000 128,000 128,000 0.00%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 6.99% 4.83% 11.40% 11.63% 10.54% 9.57% 6.43% -
ROE 4.37% 2.35% 5.67% 6.06% 5.68% 4.88% 3.15% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 130.28 114.69 114.52 120.23 122.63 117.18 111.76 10.73%
EPS 9.04 4.84 11.62 12.23 11.30 9.52 6.07 30.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 2.06 2.05 2.02 1.99 1.95 1.93 4.76%
Adjusted Per Share Value based on latest NOSH - 128,000
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 113.29 99.73 99.59 104.55 106.63 101.90 97.18 10.73%
EPS 7.87 4.20 10.10 10.64 9.82 8.27 5.28 30.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.7913 1.7826 1.7565 1.7304 1.6957 1.6783 4.76%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.695 0.875 0.52 0.53 0.55 0.52 0.52 -
P/RPS 0.53 0.76 0.45 0.44 0.45 0.44 0.47 8.31%
P/EPS 7.68 18.10 4.48 4.33 4.87 5.47 8.57 -7.03%
EY 13.02 5.53 22.34 23.08 20.54 18.29 11.68 7.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.42 0.25 0.26 0.28 0.27 0.27 16.56%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 24/10/13 25/07/13 30/04/13 23/01/13 18/10/12 26/07/12 30/04/12 -
Price 0.765 0.80 0.63 0.565 0.53 0.50 0.51 -
P/RPS 0.59 0.70 0.55 0.47 0.43 0.43 0.46 17.99%
P/EPS 8.45 16.55 5.42 4.62 4.69 5.26 8.40 0.39%
EY 11.83 6.04 18.44 21.65 21.31 19.02 11.90 -0.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.39 0.31 0.28 0.27 0.26 0.26 26.43%

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