[EUPE] YoY Annualized Quarter 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- 7.62%
YoY- 177.16%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Revenue 186,542 166,762 156,964 150,520 106,430 98,142 137,818 5.17%
PBT 11,284 16,080 23,678 11,422 5,756 5,228 9,510 2.89%
Tax -2,642 -4,428 -7,138 -4,074 -2,320 -2,754 -4,024 -6.76%
NP 8,642 11,652 16,540 7,348 3,436 2,474 5,486 7.86%
-
NP to SH 8,550 11,582 14,458 4,490 1,620 800 5,486 7.67%
-
Tax Rate 23.41% 27.54% 30.15% 35.67% 40.31% 52.68% 42.31% -
Total Cost 177,900 155,110 140,424 143,172 102,994 95,668 132,332 5.05%
-
Net Worth 277,760 264,959 254,720 243,742 237,857 233,548 230,803 3.13%
Dividend
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Net Worth 277,760 264,959 254,720 243,742 237,857 233,548 230,803 3.13%
NOSH 128,000 128,000 128,000 128,285 128,571 129,032 128,224 -0.02%
Ratio Analysis
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
NP Margin 4.63% 6.99% 10.54% 4.88% 3.23% 2.52% 3.98% -
ROE 3.08% 4.37% 5.68% 1.84% 0.68% 0.34% 2.38% -
Per Share
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 145.74 130.28 122.63 117.33 82.78 76.06 107.48 5.20%
EPS 6.68 9.04 11.30 3.50 1.26 0.62 4.28 7.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.17 2.07 1.99 1.90 1.85 1.81 1.80 3.16%
Adjusted Per Share Value based on latest NOSH - 127,872
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 126.73 113.29 106.63 102.26 72.30 66.67 93.63 5.17%
EPS 5.81 7.87 9.82 3.05 1.10 0.54 3.73 7.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.887 1.80 1.7304 1.6559 1.6159 1.5866 1.568 3.13%
Price Multiplier on Financial Quarter End Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 -
Price 0.935 0.695 0.55 0.44 0.52 0.48 0.55 -
P/RPS 0.64 0.53 0.45 0.38 0.63 0.63 0.51 3.85%
P/EPS 14.00 7.68 4.87 12.57 41.27 77.42 12.86 1.42%
EY 7.14 13.02 20.54 7.95 2.42 1.29 7.78 -1.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.34 0.28 0.23 0.28 0.27 0.31 5.60%
Price Multiplier on Announcement Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 23/10/14 24/10/13 18/10/12 25/10/11 25/10/10 22/10/09 28/10/08 -
Price 0.87 0.765 0.53 0.42 0.54 0.45 0.48 -
P/RPS 0.60 0.59 0.43 0.36 0.65 0.59 0.45 4.90%
P/EPS 13.02 8.45 4.69 12.00 42.86 72.58 11.22 2.50%
EY 7.68 11.83 21.31 8.33 2.33 1.38 8.91 -2.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.37 0.27 0.22 0.29 0.25 0.27 6.76%

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