[EUPE] QoQ TTM Result on 30-Nov-2011 [#3]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
31-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
30-Nov-2011 [#3]
Profit Trend
QoQ- 21.8%
YoY- 93.94%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
TTM Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 146,274 146,264 143,052 147,299 146,211 131,254 124,166 11.48%
PBT 19,828 16,123 13,700 15,577 13,586 12,148 10,753 50.09%
Tax -6,032 -4,953 -4,500 -4,984 -4,885 -4,423 -4,008 31.16%
NP 13,796 11,170 9,200 10,593 8,701 7,725 6,745 60.78%
-
NP to SH 11,051 8,067 6,067 7,812 6,414 5,646 4,980 69.71%
-
Tax Rate 30.42% 30.72% 32.85% 32.00% 35.96% 36.41% 37.27% -
Total Cost 132,478 135,094 133,852 136,706 137,510 123,529 117,421 8.33%
-
Net Worth 254,720 249,600 247,039 244,519 242,957 243,366 127,756 58.08%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 254,720 249,600 247,039 244,519 242,957 243,366 127,756 58.08%
NOSH 128,000 128,000 128,000 128,020 127,872 128,765 127,756 0.12%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 9.43% 7.64% 6.43% 7.19% 5.95% 5.89% 5.43% -
ROE 4.34% 3.23% 2.46% 3.19% 2.64% 2.32% 3.90% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 114.28 114.27 111.76 115.06 114.34 101.93 97.19 11.34%
EPS 8.63 6.30 4.74 6.10 5.02 4.38 3.90 69.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.95 1.93 1.91 1.90 1.89 1.00 57.88%
Adjusted Per Share Value based on latest NOSH - 128,020
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 99.37 99.36 97.18 100.07 99.33 89.17 84.35 11.48%
EPS 7.51 5.48 4.12 5.31 4.36 3.84 3.38 69.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7304 1.6957 1.6783 1.6611 1.6505 1.6533 0.8679 58.07%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.55 0.52 0.52 0.43 0.44 0.50 0.50 -
P/RPS 0.48 0.46 0.47 0.37 0.38 0.49 0.51 -3.94%
P/EPS 6.37 8.25 10.97 7.05 8.77 11.40 12.83 -37.16%
EY 15.70 12.12 9.12 14.19 11.40 8.77 7.80 59.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.27 0.27 0.23 0.23 0.26 0.50 -31.94%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 18/10/12 26/07/12 30/04/12 31/01/12 25/10/11 29/07/11 25/04/11 -
Price 0.53 0.50 0.51 0.52 0.42 0.48 0.53 -
P/RPS 0.46 0.44 0.46 0.45 0.37 0.47 0.55 -11.18%
P/EPS 6.14 7.93 10.76 8.52 8.37 10.95 13.60 -41.00%
EY 16.29 12.60 9.29 11.73 11.94 9.13 7.35 69.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.26 0.27 0.22 0.25 0.53 -36.08%

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