[EUPE] QoQ TTM Result on 31-Aug-2014 [#2]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
23-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2015
Quarter
31-Aug-2014 [#2]
Profit Trend
QoQ- -5.46%
YoY- -9.65%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
TTM Result
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Revenue 157,298 167,685 184,182 196,009 196,021 186,119 167,305 -4.03%
PBT 18,390 18,352 18,587 18,060 19,280 20,458 20,083 -5.70%
Tax -5,131 -5,007 -6,079 -5,469 -6,143 -6,362 -7,513 -22.46%
NP 13,259 13,345 12,508 12,591 13,137 14,096 12,570 3.62%
-
NP to SH 13,507 13,463 12,305 12,113 12,813 13,629 12,137 7.39%
-
Tax Rate 27.90% 27.28% 32.71% 30.28% 31.86% 31.10% 37.41% -
Total Cost 144,039 154,340 171,674 183,418 182,884 172,023 154,735 -4.66%
-
Net Worth 285,440 284,160 280,320 277,760 273,920 272,640 266,239 4.75%
Dividend
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Div 5,120 5,120 2,560 - 2,560 2,560 2,560 58.80%
Div Payout % 37.91% 38.03% 20.80% - 19.98% 18.78% 21.09% -
Equity
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Net Worth 285,440 284,160 280,320 277,760 273,920 272,640 266,239 4.75%
NOSH 128,000 128,000 128,000 128,000 128,000 128,000 128,000 0.00%
Ratio Analysis
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
NP Margin 8.43% 7.96% 6.79% 6.42% 6.70% 7.57% 7.51% -
ROE 4.73% 4.74% 4.39% 4.36% 4.68% 5.00% 4.56% -
Per Share
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 122.89 131.00 143.89 153.13 153.14 145.41 130.71 -4.03%
EPS 10.55 10.52 9.61 9.46 10.01 10.65 9.48 7.39%
DPS 4.00 4.00 2.00 0.00 2.00 2.00 2.00 58.80%
NAPS 2.23 2.22 2.19 2.17 2.14 2.13 2.08 4.75%
Adjusted Per Share Value based on latest NOSH - 128,000
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 106.86 113.92 125.12 133.16 133.17 126.44 113.66 -4.03%
EPS 9.18 9.15 8.36 8.23 8.70 9.26 8.25 7.38%
DPS 3.48 3.48 1.74 0.00 1.74 1.74 1.74 58.80%
NAPS 1.9391 1.9304 1.9043 1.887 1.8609 1.8522 1.8087 4.75%
Price Multiplier on Financial Quarter End Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 -
Price 0.84 0.785 0.895 0.935 0.935 0.78 0.725 -
P/RPS 0.68 0.60 0.62 0.61 0.61 0.54 0.55 15.20%
P/EPS 7.96 7.46 9.31 9.88 9.34 7.33 7.65 2.68%
EY 12.56 13.40 10.74 10.12 10.71 13.65 13.08 -2.67%
DY 4.76 5.10 2.23 0.00 2.14 2.56 2.76 43.86%
P/NAPS 0.38 0.35 0.41 0.43 0.44 0.37 0.35 5.64%
Price Multiplier on Announcement Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 27/07/15 23/04/15 23/01/15 23/10/14 24/07/14 25/04/14 23/01/14 -
Price 0.82 0.87 0.795 0.87 1.04 1.05 0.75 -
P/RPS 0.67 0.66 0.55 0.57 0.68 0.72 0.57 11.38%
P/EPS 7.77 8.27 8.27 9.19 10.39 9.86 7.91 -1.18%
EY 12.87 12.09 12.09 10.88 9.63 10.14 12.64 1.21%
DY 4.88 4.60 2.52 0.00 1.92 1.90 2.67 49.54%
P/NAPS 0.37 0.39 0.36 0.40 0.49 0.49 0.36 1.84%

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