[EUPE] QoQ TTM Result on 28-Feb-2014 [#4]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
25-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
28-Feb-2014 [#4]
Profit Trend
QoQ- 12.29%
YoY- -8.19%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
TTM Result
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 184,182 196,009 196,021 186,119 167,305 151,537 145,839 16.82%
PBT 18,587 18,060 19,280 20,458 20,083 21,205 22,692 -12.44%
Tax -6,079 -5,469 -6,143 -6,362 -7,513 -6,958 -7,817 -15.42%
NP 12,508 12,591 13,137 14,096 12,570 14,247 14,875 -10.90%
-
NP to SH 12,305 12,113 12,813 13,629 12,137 13,407 13,349 -5.27%
-
Tax Rate 32.71% 30.28% 31.86% 31.10% 37.41% 32.81% 34.45% -
Total Cost 171,674 183,418 182,884 172,023 154,735 137,290 130,964 19.75%
-
Net Worth 280,320 277,760 273,920 272,640 266,239 264,959 263,679 4.16%
Dividend
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Div 2,560 - 2,560 2,560 2,560 2,560 - -
Div Payout % 20.80% - 19.98% 18.78% 21.09% 19.09% - -
Equity
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Net Worth 280,320 277,760 273,920 272,640 266,239 264,959 263,679 4.16%
NOSH 128,000 128,000 128,000 128,000 128,000 128,000 128,000 0.00%
Ratio Analysis
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
NP Margin 6.79% 6.42% 6.70% 7.57% 7.51% 9.40% 10.20% -
ROE 4.39% 4.36% 4.68% 5.00% 4.56% 5.06% 5.06% -
Per Share
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 143.89 153.13 153.14 145.41 130.71 118.39 113.94 16.81%
EPS 9.61 9.46 10.01 10.65 9.48 10.47 10.43 -5.30%
DPS 2.00 0.00 2.00 2.00 2.00 2.00 0.00 -
NAPS 2.19 2.17 2.14 2.13 2.08 2.07 2.06 4.16%
Adjusted Per Share Value based on latest NOSH - 128,000
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 125.12 133.16 133.17 126.44 113.66 102.95 99.08 16.81%
EPS 8.36 8.23 8.70 9.26 8.25 9.11 9.07 -5.28%
DPS 1.74 0.00 1.74 1.74 1.74 1.74 0.00 -
NAPS 1.9043 1.887 1.8609 1.8522 1.8087 1.80 1.7913 4.15%
Price Multiplier on Financial Quarter End Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 0.895 0.935 0.935 0.78 0.725 0.695 0.875 -
P/RPS 0.62 0.61 0.61 0.54 0.55 0.59 0.77 -13.43%
P/EPS 9.31 9.88 9.34 7.33 7.65 6.64 8.39 7.17%
EY 10.74 10.12 10.71 13.65 13.08 15.07 11.92 -6.70%
DY 2.23 0.00 2.14 2.56 2.76 2.88 0.00 -
P/NAPS 0.41 0.43 0.44 0.37 0.35 0.34 0.42 -1.59%
Price Multiplier on Announcement Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 23/01/15 23/10/14 24/07/14 25/04/14 23/01/14 24/10/13 25/07/13 -
Price 0.795 0.87 1.04 1.05 0.75 0.765 0.80 -
P/RPS 0.55 0.57 0.68 0.72 0.57 0.65 0.70 -14.83%
P/EPS 8.27 9.19 10.39 9.86 7.91 7.30 7.67 5.14%
EY 12.09 10.88 9.63 10.14 12.64 13.69 13.04 -4.91%
DY 2.52 0.00 1.92 1.90 2.67 2.61 0.00 -
P/NAPS 0.36 0.40 0.49 0.49 0.36 0.37 0.39 -5.19%

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