[EUPE] YoY 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
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Revenue 132,867 196,009 151,537 146,274 146,211 112,829 106,432 3.76%
PBT 15,390 18,060 21,205 19,828 13,586 7,310 4,741 21.67%
Tax -4,602 -5,469 -6,958 -6,032 -4,885 -1,703 -1,243 24.36%
NP 10,788 12,591 14,247 13,796 8,701 5,607 3,498 20.63%
-
NP to SH 11,026 12,113 13,407 11,051 6,414 4,002 2,548 27.64%
-
Tax Rate 29.90% 30.28% 32.81% 30.42% 35.96% 23.30% 26.22% -
Total Cost 122,079 183,418 137,290 132,478 137,510 107,222 102,934 2.88%
-
Net Worth 285,440 277,760 264,959 254,720 242,957 235,602 234,603 3.32%
Dividend
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Div 5,120 - 2,560 - - - - -
Div Payout % 46.44% - 19.09% - - - - -
Equity
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Net Worth 285,440 277,760 264,959 254,720 242,957 235,602 234,603 3.32%
NOSH 128,000 128,000 128,000 128,000 127,872 127,352 129,615 -0.20%
Ratio Analysis
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
NP Margin 8.12% 6.42% 9.40% 9.43% 5.95% 4.97% 3.29% -
ROE 3.86% 4.36% 5.06% 4.34% 2.64% 1.70% 1.09% -
Per Share
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 103.80 153.13 118.39 114.28 114.34 88.60 82.11 3.98%
EPS 8.61 9.46 10.47 8.63 5.02 3.14 1.97 27.85%
DPS 4.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 2.23 2.17 2.07 1.99 1.90 1.85 1.81 3.53%
Adjusted Per Share Value based on latest NOSH - 128,000
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 90.26 133.16 102.95 99.37 99.33 76.65 72.30 3.76%
EPS 7.49 8.23 9.11 7.51 4.36 2.72 1.73 27.65%
DPS 3.48 0.00 1.74 0.00 0.00 0.00 0.00 -
NAPS 1.9391 1.887 1.80 1.7304 1.6505 1.6006 1.5938 3.32%
Price Multiplier on Financial Quarter End Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 -
Price 0.76 0.935 0.695 0.55 0.44 0.52 0.48 -
P/RPS 0.73 0.61 0.59 0.48 0.38 0.59 0.58 3.90%
P/EPS 8.82 9.88 6.64 6.37 8.77 16.55 24.42 -15.60%
EY 11.33 10.12 15.07 15.70 11.40 6.04 4.10 18.45%
DY 5.26 0.00 2.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.43 0.34 0.28 0.23 0.28 0.27 3.91%
Price Multiplier on Announcement Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 22/10/15 23/10/14 24/10/13 18/10/12 25/10/11 25/10/10 22/10/09 -
Price 0.85 0.87 0.765 0.53 0.42 0.54 0.45 -
P/RPS 0.82 0.57 0.65 0.46 0.37 0.61 0.55 6.87%
P/EPS 9.87 9.19 7.30 6.14 8.37 17.18 22.89 -13.07%
EY 10.13 10.88 13.69 16.29 11.94 5.82 4.37 15.03%
DY 4.71 0.00 2.61 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.40 0.37 0.27 0.22 0.29 0.25 7.22%

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