[EUPE] QoQ TTM Result on 30-Nov-2012 [#3]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
23-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
30-Nov-2012 [#3]
Profit Trend
QoQ- 18.56%
YoY- 67.72%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
TTM Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 151,537 145,839 146,638 151,292 146,274 146,264 143,052 3.90%
PBT 21,205 22,692 25,004 22,654 19,828 16,123 13,700 33.70%
Tax -6,958 -7,817 -8,313 -7,020 -6,032 -4,953 -4,500 33.60%
NP 14,247 14,875 16,691 15,634 13,796 11,170 9,200 33.74%
-
NP to SH 13,407 13,349 14,845 13,102 11,051 8,067 6,067 69.41%
-
Tax Rate 32.81% 34.45% 33.25% 30.99% 30.42% 30.72% 32.85% -
Total Cost 137,290 130,964 129,947 135,658 132,478 135,094 133,852 1.70%
-
Net Worth 264,959 263,679 262,887 258,559 254,720 249,600 247,039 4.76%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div 2,560 - - - - - - -
Div Payout % 19.09% - - - - - - -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 264,959 263,679 262,887 258,559 254,720 249,600 247,039 4.76%
NOSH 128,000 128,000 128,000 128,000 128,000 128,000 128,000 0.00%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 9.40% 10.20% 11.38% 10.33% 9.43% 7.64% 6.43% -
ROE 5.06% 5.06% 5.65% 5.07% 4.34% 3.23% 2.46% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 118.39 113.94 114.35 118.20 114.28 114.27 111.76 3.90%
EPS 10.47 10.43 11.58 10.24 8.63 6.30 4.74 69.36%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 2.06 2.05 2.02 1.99 1.95 1.93 4.76%
Adjusted Per Share Value based on latest NOSH - 128,000
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 102.95 99.08 99.62 102.78 99.37 99.36 97.18 3.90%
EPS 9.11 9.07 10.08 8.90 7.51 5.48 4.12 69.48%
DPS 1.74 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.7913 1.7859 1.7565 1.7304 1.6957 1.6783 4.76%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.695 0.875 0.52 0.53 0.55 0.52 0.52 -
P/RPS 0.59 0.77 0.45 0.45 0.48 0.46 0.47 16.32%
P/EPS 6.64 8.39 4.49 5.18 6.37 8.25 10.97 -28.37%
EY 15.07 11.92 22.26 19.31 15.70 12.12 9.12 39.64%
DY 2.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.42 0.25 0.26 0.28 0.27 0.27 16.56%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 24/10/13 25/07/13 30/04/13 23/01/13 18/10/12 26/07/12 30/04/12 -
Price 0.765 0.80 0.63 0.565 0.53 0.50 0.51 -
P/RPS 0.65 0.70 0.55 0.48 0.46 0.44 0.46 25.84%
P/EPS 7.30 7.67 5.44 5.52 6.14 7.93 10.76 -22.73%
EY 13.69 13.04 18.37 18.12 16.29 12.60 9.29 29.40%
DY 2.61 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.39 0.31 0.28 0.27 0.26 0.26 26.43%

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