[EUPE] QoQ TTM Result on 28-Feb-2013 [#4]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
30-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
28-Feb-2013 [#4]
Profit Trend
QoQ- 13.3%
YoY- 144.68%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
TTM Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 167,305 151,537 145,839 146,638 151,292 146,274 146,264 9.36%
PBT 20,083 21,205 22,692 25,004 22,654 19,828 16,123 15.75%
Tax -7,513 -6,958 -7,817 -8,313 -7,020 -6,032 -4,953 31.98%
NP 12,570 14,247 14,875 16,691 15,634 13,796 11,170 8.18%
-
NP to SH 12,137 13,407 13,349 14,845 13,102 11,051 8,067 31.26%
-
Tax Rate 37.41% 32.81% 34.45% 33.25% 30.99% 30.42% 30.72% -
Total Cost 154,735 137,290 130,964 129,947 135,658 132,478 135,094 9.46%
-
Net Worth 266,239 264,959 263,679 262,887 258,559 254,720 249,600 4.39%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div 2,560 2,560 - - - - - -
Div Payout % 21.09% 19.09% - - - - - -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 266,239 264,959 263,679 262,887 258,559 254,720 249,600 4.39%
NOSH 128,000 128,000 128,000 128,000 128,000 128,000 128,000 0.00%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 7.51% 9.40% 10.20% 11.38% 10.33% 9.43% 7.64% -
ROE 4.56% 5.06% 5.06% 5.65% 5.07% 4.34% 3.23% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 130.71 118.39 113.94 114.35 118.20 114.28 114.27 9.36%
EPS 9.48 10.47 10.43 11.58 10.24 8.63 6.30 31.28%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 2.07 2.06 2.05 2.02 1.99 1.95 4.39%
Adjusted Per Share Value based on latest NOSH - 128,000
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 113.66 102.95 99.08 99.62 102.78 99.37 99.36 9.36%
EPS 8.25 9.11 9.07 10.08 8.90 7.51 5.48 31.32%
DPS 1.74 1.74 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8087 1.80 1.7913 1.7859 1.7565 1.7304 1.6957 4.39%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.725 0.695 0.875 0.52 0.53 0.55 0.52 -
P/RPS 0.55 0.59 0.77 0.45 0.45 0.48 0.46 12.63%
P/EPS 7.65 6.64 8.39 4.49 5.18 6.37 8.25 -4.90%
EY 13.08 15.07 11.92 22.26 19.31 15.70 12.12 5.20%
DY 2.76 2.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.34 0.42 0.25 0.26 0.28 0.27 18.86%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 23/01/14 24/10/13 25/07/13 30/04/13 23/01/13 18/10/12 26/07/12 -
Price 0.75 0.765 0.80 0.63 0.565 0.53 0.50 -
P/RPS 0.57 0.65 0.70 0.55 0.48 0.46 0.44 18.81%
P/EPS 7.91 7.30 7.67 5.44 5.52 6.14 7.93 -0.16%
EY 12.64 13.69 13.04 18.37 18.12 16.29 12.60 0.21%
DY 2.67 2.61 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.39 0.31 0.28 0.27 0.26 24.20%

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