[EUPE] QoQ TTM Result on 30-Nov-2010 [#3]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
31-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
30-Nov-2010 [#3]
Profit Trend
QoQ- 0.65%
YoY- 16.15%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
TTM Result
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Revenue 146,211 131,254 124,166 119,543 112,829 111,538 108,685 21.79%
PBT 13,586 12,148 10,753 7,806 7,310 7,390 7,046 54.73%
Tax -4,885 -4,423 -4,008 -2,157 -1,703 -1,856 -1,920 86.05%
NP 8,701 7,725 6,745 5,649 5,607 5,534 5,126 42.15%
-
NP to SH 6,414 5,646 4,980 4,028 4,002 3,905 3,591 47.05%
-
Tax Rate 35.96% 36.41% 37.27% 27.63% 23.30% 25.12% 27.25% -
Total Cost 137,510 123,529 117,421 113,894 107,222 106,004 103,559 20.74%
-
Net Worth 242,957 243,366 127,756 237,156 235,602 239,200 235,804 2.00%
Dividend
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Net Worth 242,957 243,366 127,756 237,156 235,602 239,200 235,804 2.00%
NOSH 127,872 128,765 127,756 128,192 127,352 130,000 128,154 -0.14%
Ratio Analysis
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
NP Margin 5.95% 5.89% 5.43% 4.73% 4.97% 4.96% 4.72% -
ROE 2.64% 2.32% 3.90% 1.70% 1.70% 1.63% 1.52% -
Per Share
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 114.34 101.93 97.19 93.25 88.60 85.80 84.81 21.97%
EPS 5.02 4.38 3.90 3.14 3.14 3.00 2.80 47.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.89 1.00 1.85 1.85 1.84 1.84 2.15%
Adjusted Per Share Value based on latest NOSH - 128,192
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 99.33 89.17 84.35 81.21 76.65 75.77 73.83 21.80%
EPS 4.36 3.84 3.38 2.74 2.72 2.65 2.44 47.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6505 1.6533 0.8679 1.6111 1.6006 1.625 1.6019 2.00%
Price Multiplier on Financial Quarter End Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 0.44 0.50 0.50 0.53 0.52 0.49 0.51 -
P/RPS 0.38 0.49 0.51 0.57 0.59 0.57 0.60 -26.18%
P/EPS 8.77 11.40 12.83 16.87 16.55 16.31 18.20 -38.45%
EY 11.40 8.77 7.80 5.93 6.04 6.13 5.49 62.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.26 0.50 0.29 0.28 0.27 0.28 -12.25%
Price Multiplier on Announcement Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 25/10/11 29/07/11 25/04/11 31/01/11 25/10/10 29/07/10 29/04/10 -
Price 0.42 0.48 0.53 0.52 0.54 0.54 0.51 -
P/RPS 0.37 0.47 0.55 0.56 0.61 0.63 0.60 -27.48%
P/EPS 8.37 10.95 13.60 16.55 17.18 17.98 18.20 -40.33%
EY 11.94 9.13 7.35 6.04 5.82 5.56 5.49 67.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.25 0.53 0.28 0.29 0.29 0.28 -14.81%

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