[EUPE] QoQ Annualized Quarter Result on 31-Aug-2012 [#2]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
18-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
31-Aug-2012 [#2]
Profit Trend
QoQ- 18.78%
YoY- 222.0%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 146,800 146,591 153,892 156,964 149,996 143,052 142,905 1.80%
PBT 10,836 25,055 25,733 23,678 20,084 13,700 13,794 -14.85%
Tax -3,740 -8,340 -7,837 -7,138 -5,724 -4,500 -4,477 -11.29%
NP 7,096 16,715 17,896 16,540 14,360 9,200 9,317 -16.58%
-
NP to SH 6,188 14,871 15,656 14,458 12,172 7,771 6,270 -0.87%
-
Tax Rate 34.51% 33.29% 30.46% 30.15% 28.50% 32.85% 32.46% -
Total Cost 139,704 129,876 135,996 140,424 135,636 133,852 133,588 3.02%
-
Net Worth 263,679 262,399 258,559 254,720 249,600 247,039 244,760 5.08%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 263,679 262,399 258,559 254,720 249,600 247,039 244,760 5.08%
NOSH 128,000 128,000 128,000 128,000 128,000 128,000 128,147 -0.07%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin 4.83% 11.40% 11.63% 10.54% 9.57% 6.43% 6.52% -
ROE 2.35% 5.67% 6.06% 5.68% 4.88% 3.15% 2.56% -
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 114.69 114.52 120.23 122.63 117.18 111.76 111.52 1.88%
EPS 4.84 11.62 12.23 11.30 9.52 6.07 4.89 -0.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 2.05 2.02 1.99 1.95 1.93 1.91 5.16%
Adjusted Per Share Value based on latest NOSH - 128,000
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 99.73 99.59 104.55 106.63 101.90 97.18 97.08 1.80%
EPS 4.20 10.10 10.64 9.82 8.27 5.28 4.26 -0.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7913 1.7826 1.7565 1.7304 1.6957 1.6783 1.6628 5.08%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 0.875 0.52 0.53 0.55 0.52 0.52 0.43 -
P/RPS 0.76 0.45 0.44 0.45 0.44 0.47 0.39 55.95%
P/EPS 18.10 4.48 4.33 4.87 5.47 8.57 8.79 61.78%
EY 5.53 22.34 23.08 20.54 18.29 11.68 11.38 -38.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.25 0.26 0.28 0.27 0.27 0.23 49.34%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 25/07/13 30/04/13 23/01/13 18/10/12 26/07/12 30/04/12 31/01/12 -
Price 0.80 0.63 0.565 0.53 0.50 0.51 0.52 -
P/RPS 0.70 0.55 0.47 0.43 0.43 0.46 0.47 30.38%
P/EPS 16.55 5.42 4.62 4.69 5.26 8.40 10.63 34.29%
EY 6.04 18.44 21.65 21.31 19.02 11.90 9.41 -25.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.31 0.28 0.27 0.26 0.26 0.27 27.75%

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