[EUPE] QoQ TTM Result on 31-Aug-2011 [#2]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
25-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
31-Aug-2011 [#2]
Profit Trend
QoQ- 13.6%
YoY- 60.27%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
TTM Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 146,264 143,052 147,299 146,211 131,254 124,166 119,543 14.38%
PBT 16,123 13,700 15,577 13,586 12,148 10,753 7,806 62.11%
Tax -4,953 -4,500 -4,984 -4,885 -4,423 -4,008 -2,157 73.96%
NP 11,170 9,200 10,593 8,701 7,725 6,745 5,649 57.47%
-
NP to SH 8,067 6,067 7,812 6,414 5,646 4,980 4,028 58.81%
-
Tax Rate 30.72% 32.85% 32.00% 35.96% 36.41% 37.27% 27.63% -
Total Cost 135,094 133,852 136,706 137,510 123,529 117,421 113,894 12.04%
-
Net Worth 249,600 247,039 244,519 242,957 243,366 127,756 237,156 3.46%
Dividend
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Net Worth 249,600 247,039 244,519 242,957 243,366 127,756 237,156 3.46%
NOSH 128,000 128,000 128,020 127,872 128,765 127,756 128,192 -0.09%
Ratio Analysis
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
NP Margin 7.64% 6.43% 7.19% 5.95% 5.89% 5.43% 4.73% -
ROE 3.23% 2.46% 3.19% 2.64% 2.32% 3.90% 1.70% -
Per Share
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 114.27 111.76 115.06 114.34 101.93 97.19 93.25 14.49%
EPS 6.30 4.74 6.10 5.02 4.38 3.90 3.14 59.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.93 1.91 1.90 1.89 1.00 1.85 3.56%
Adjusted Per Share Value based on latest NOSH - 127,872
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 99.36 97.18 100.07 99.33 89.17 84.35 81.21 14.37%
EPS 5.48 4.12 5.31 4.36 3.84 3.38 2.74 58.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6957 1.6783 1.6611 1.6505 1.6533 0.8679 1.6111 3.46%
Price Multiplier on Financial Quarter End Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 -
Price 0.52 0.52 0.43 0.44 0.50 0.50 0.53 -
P/RPS 0.46 0.47 0.37 0.38 0.49 0.51 0.57 -13.30%
P/EPS 8.25 10.97 7.05 8.77 11.40 12.83 16.87 -37.90%
EY 12.12 9.12 14.19 11.40 8.77 7.80 5.93 60.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.23 0.23 0.26 0.50 0.29 -4.64%
Price Multiplier on Announcement Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 26/07/12 30/04/12 31/01/12 25/10/11 29/07/11 25/04/11 31/01/11 -
Price 0.50 0.51 0.52 0.42 0.48 0.53 0.52 -
P/RPS 0.44 0.46 0.45 0.37 0.47 0.55 0.56 -14.83%
P/EPS 7.93 10.76 8.52 8.37 10.95 13.60 16.55 -38.73%
EY 12.60 9.29 11.73 11.94 9.13 7.35 6.04 63.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.27 0.22 0.25 0.53 0.28 -4.81%

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