[EUPE] QoQ TTM Result on 28-Feb-2010 [#4]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
29-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
28-Feb-2010 [#4]
Profit Trend
QoQ- 3.55%
YoY- -26.58%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
TTM Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 119,543 112,829 111,538 108,685 104,239 106,432 113,670 3.41%
PBT 7,806 7,310 7,390 7,046 6,522 4,741 4,978 34.93%
Tax -2,157 -1,703 -1,856 -1,920 -1,762 -1,243 -1,591 22.47%
NP 5,649 5,607 5,534 5,126 4,760 3,498 3,387 40.59%
-
NP to SH 4,028 4,002 3,905 3,591 3,468 2,548 3,105 18.92%
-
Tax Rate 27.63% 23.30% 25.12% 27.25% 27.02% 26.22% 31.96% -
Total Cost 113,894 107,222 106,004 103,559 99,479 102,934 110,283 2.16%
-
Net Worth 237,156 235,602 239,200 235,804 233,229 234,603 228,059 2.63%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 237,156 235,602 239,200 235,804 233,229 234,603 228,059 2.63%
NOSH 128,192 127,352 130,000 128,154 128,148 129,615 125,999 1.15%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 4.73% 4.97% 4.96% 4.72% 4.57% 3.29% 2.98% -
ROE 1.70% 1.70% 1.63% 1.52% 1.49% 1.09% 1.36% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 93.25 88.60 85.80 84.81 81.34 82.11 90.21 2.23%
EPS 3.14 3.14 3.00 2.80 2.71 1.97 2.46 17.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.85 1.84 1.84 1.82 1.81 1.81 1.46%
Adjusted Per Share Value based on latest NOSH - 128,154
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 81.21 76.65 75.77 73.83 70.81 72.30 77.22 3.41%
EPS 2.74 2.72 2.65 2.44 2.36 1.73 2.11 19.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6111 1.6006 1.625 1.6019 1.5844 1.5938 1.5493 2.63%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.53 0.52 0.49 0.51 0.50 0.48 0.41 -
P/RPS 0.57 0.59 0.57 0.60 0.61 0.58 0.45 17.05%
P/EPS 16.87 16.55 16.31 18.20 18.48 24.42 16.64 0.91%
EY 5.93 6.04 6.13 5.49 5.41 4.10 6.01 -0.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.28 0.27 0.28 0.27 0.27 0.23 16.69%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 31/01/11 25/10/10 29/07/10 29/04/10 20/01/10 22/10/09 24/07/09 -
Price 0.52 0.54 0.54 0.51 0.46 0.45 0.48 -
P/RPS 0.56 0.61 0.63 0.60 0.57 0.55 0.53 3.73%
P/EPS 16.55 17.18 17.98 18.20 17.00 22.89 19.48 -10.28%
EY 6.04 5.82 5.56 5.49 5.88 4.37 5.13 11.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.29 0.29 0.28 0.25 0.25 0.27 2.45%

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