[EUPE] QoQ TTM Result on 31-May-2012 [#1]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
26-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
31-May-2012 [#1]
Profit Trend
QoQ- 32.97%
YoY- 42.88%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
TTM Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 146,638 151,292 146,274 146,264 143,052 147,299 146,211 0.19%
PBT 25,004 22,654 19,828 16,123 13,700 15,577 13,586 50.23%
Tax -8,313 -7,020 -6,032 -4,953 -4,500 -4,984 -4,885 42.58%
NP 16,691 15,634 13,796 11,170 9,200 10,593 8,701 54.44%
-
NP to SH 14,845 13,102 11,051 8,067 6,067 7,812 6,414 75.06%
-
Tax Rate 33.25% 30.99% 30.42% 30.72% 32.85% 32.00% 35.96% -
Total Cost 129,947 135,658 132,478 135,094 133,852 136,706 137,510 -3.70%
-
Net Worth 262,887 258,559 254,720 249,600 247,039 244,519 242,957 5.40%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 262,887 258,559 254,720 249,600 247,039 244,519 242,957 5.40%
NOSH 128,000 128,000 128,000 128,000 128,000 128,020 127,872 0.06%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 11.38% 10.33% 9.43% 7.64% 6.43% 7.19% 5.95% -
ROE 5.65% 5.07% 4.34% 3.23% 2.46% 3.19% 2.64% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 114.35 118.20 114.28 114.27 111.76 115.06 114.34 0.00%
EPS 11.58 10.24 8.63 6.30 4.74 6.10 5.02 74.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.05 2.02 1.99 1.95 1.93 1.91 1.90 5.20%
Adjusted Per Share Value based on latest NOSH - 128,000
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 99.62 102.78 99.37 99.36 97.18 100.07 99.33 0.19%
EPS 10.08 8.90 7.51 5.48 4.12 5.31 4.36 74.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7859 1.7565 1.7304 1.6957 1.6783 1.6611 1.6505 5.40%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.52 0.53 0.55 0.52 0.52 0.43 0.44 -
P/RPS 0.45 0.45 0.48 0.46 0.47 0.37 0.38 11.94%
P/EPS 4.49 5.18 6.37 8.25 10.97 7.05 8.77 -36.02%
EY 22.26 19.31 15.70 12.12 9.12 14.19 11.40 56.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.28 0.27 0.27 0.23 0.23 5.72%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 30/04/13 23/01/13 18/10/12 26/07/12 30/04/12 31/01/12 25/10/11 -
Price 0.63 0.565 0.53 0.50 0.51 0.52 0.42 -
P/RPS 0.55 0.48 0.46 0.44 0.46 0.45 0.37 30.28%
P/EPS 5.44 5.52 6.14 7.93 10.76 8.52 8.37 -24.98%
EY 18.37 18.12 16.29 12.60 9.29 11.73 11.94 33.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.28 0.27 0.26 0.26 0.27 0.22 25.71%

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