[EUPE] QoQ TTM Result on 29-Feb-2012 [#4]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
30-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
29-Feb-2012 [#4]
Profit Trend
QoQ- -22.34%
YoY- 21.83%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
TTM Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 151,292 146,274 146,264 143,052 147,299 146,211 131,254 9.90%
PBT 22,654 19,828 16,123 13,700 15,577 13,586 12,148 51.33%
Tax -7,020 -6,032 -4,953 -4,500 -4,984 -4,885 -4,423 35.95%
NP 15,634 13,796 11,170 9,200 10,593 8,701 7,725 59.79%
-
NP to SH 13,102 11,051 8,067 6,067 7,812 6,414 5,646 75.01%
-
Tax Rate 30.99% 30.42% 30.72% 32.85% 32.00% 35.96% 36.41% -
Total Cost 135,658 132,478 135,094 133,852 136,706 137,510 123,529 6.42%
-
Net Worth 258,559 254,720 249,600 247,039 244,519 242,957 243,366 4.10%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 258,559 254,720 249,600 247,039 244,519 242,957 243,366 4.10%
NOSH 128,000 128,000 128,000 128,000 128,020 127,872 128,765 -0.39%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 10.33% 9.43% 7.64% 6.43% 7.19% 5.95% 5.89% -
ROE 5.07% 4.34% 3.23% 2.46% 3.19% 2.64% 2.32% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 118.20 114.28 114.27 111.76 115.06 114.34 101.93 10.34%
EPS 10.24 8.63 6.30 4.74 6.10 5.02 4.38 75.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 1.99 1.95 1.93 1.91 1.90 1.89 4.52%
Adjusted Per Share Value based on latest NOSH - 128,000
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 102.78 99.37 99.36 97.18 100.07 99.33 89.17 9.90%
EPS 8.90 7.51 5.48 4.12 5.31 4.36 3.84 74.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7565 1.7304 1.6957 1.6783 1.6611 1.6505 1.6533 4.10%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.53 0.55 0.52 0.52 0.43 0.44 0.50 -
P/RPS 0.45 0.48 0.46 0.47 0.37 0.38 0.49 -5.50%
P/EPS 5.18 6.37 8.25 10.97 7.05 8.77 11.40 -40.81%
EY 19.31 15.70 12.12 9.12 14.19 11.40 8.77 69.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.28 0.27 0.27 0.23 0.23 0.26 0.00%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 23/01/13 18/10/12 26/07/12 30/04/12 31/01/12 25/10/11 29/07/11 -
Price 0.565 0.53 0.50 0.51 0.52 0.42 0.48 -
P/RPS 0.48 0.46 0.44 0.46 0.45 0.37 0.47 1.40%
P/EPS 5.52 6.14 7.93 10.76 8.52 8.37 10.95 -36.58%
EY 18.12 16.29 12.60 9.29 11.73 11.94 9.13 57.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.27 0.26 0.26 0.27 0.22 0.25 7.82%

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