[EUPE] QoQ TTM Result on 31-Aug-2012 [#2]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
18-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
31-Aug-2012 [#2]
Profit Trend
QoQ- 36.99%
YoY- 72.29%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
TTM Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 145,839 146,638 151,292 146,274 146,264 143,052 147,299 -0.66%
PBT 22,692 25,004 22,654 19,828 16,123 13,700 15,577 28.47%
Tax -7,817 -8,313 -7,020 -6,032 -4,953 -4,500 -4,984 34.95%
NP 14,875 16,691 15,634 13,796 11,170 9,200 10,593 25.37%
-
NP to SH 13,349 14,845 13,102 11,051 8,067 6,067 7,812 42.88%
-
Tax Rate 34.45% 33.25% 30.99% 30.42% 30.72% 32.85% 32.00% -
Total Cost 130,964 129,947 135,658 132,478 135,094 133,852 136,706 -2.81%
-
Net Worth 263,679 262,887 258,559 254,720 249,600 247,039 244,519 5.15%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 263,679 262,887 258,559 254,720 249,600 247,039 244,519 5.15%
NOSH 128,000 128,000 128,000 128,000 128,000 128,000 128,020 -0.01%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin 10.20% 11.38% 10.33% 9.43% 7.64% 6.43% 7.19% -
ROE 5.06% 5.65% 5.07% 4.34% 3.23% 2.46% 3.19% -
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 113.94 114.35 118.20 114.28 114.27 111.76 115.06 -0.64%
EPS 10.43 11.58 10.24 8.63 6.30 4.74 6.10 42.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 2.05 2.02 1.99 1.95 1.93 1.91 5.16%
Adjusted Per Share Value based on latest NOSH - 128,000
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 99.08 99.62 102.78 99.37 99.36 97.18 100.07 -0.66%
EPS 9.07 10.08 8.90 7.51 5.48 4.12 5.31 42.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7913 1.7859 1.7565 1.7304 1.6957 1.6783 1.6611 5.15%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 0.875 0.52 0.53 0.55 0.52 0.52 0.43 -
P/RPS 0.77 0.45 0.45 0.48 0.46 0.47 0.37 62.92%
P/EPS 8.39 4.49 5.18 6.37 8.25 10.97 7.05 12.28%
EY 11.92 22.26 19.31 15.70 12.12 9.12 14.19 -10.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.25 0.26 0.28 0.27 0.27 0.23 49.34%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 25/07/13 30/04/13 23/01/13 18/10/12 26/07/12 30/04/12 31/01/12 -
Price 0.80 0.63 0.565 0.53 0.50 0.51 0.52 -
P/RPS 0.70 0.55 0.48 0.46 0.44 0.46 0.45 34.21%
P/EPS 7.67 5.44 5.52 6.14 7.93 10.76 8.52 -6.76%
EY 13.04 18.37 18.12 16.29 12.60 9.29 11.73 7.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.31 0.28 0.27 0.26 0.26 0.27 27.75%

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