[EUPE] YoY TTM Result on 31-May-2010 [#1]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
29-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
31-May-2010 [#1]
Profit Trend
QoQ- 8.74%
YoY- 25.76%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
TTM Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 145,839 146,264 131,254 111,538 113,670 148,367 169,671 -2.48%
PBT 22,692 16,123 12,148 7,390 4,978 17,179 15,533 6.51%
Tax -7,817 -4,953 -4,423 -1,856 -1,591 -5,217 -3,698 13.27%
NP 14,875 11,170 7,725 5,534 3,387 11,962 11,835 3.88%
-
NP to SH 13,349 8,067 5,646 3,905 3,105 12,058 11,832 2.02%
-
Tax Rate 34.45% 30.72% 36.41% 25.12% 31.96% 30.37% 23.81% -
Total Cost 130,964 135,094 123,529 106,004 110,283 136,405 157,836 -3.05%
-
Net Worth 263,679 249,600 243,366 239,200 228,059 228,556 214,148 3.52%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 263,679 249,600 243,366 239,200 228,059 228,556 214,148 3.52%
NOSH 128,000 128,000 128,765 130,000 125,999 128,402 128,232 -0.03%
Ratio Analysis
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin 10.20% 7.64% 5.89% 4.96% 2.98% 8.06% 6.98% -
ROE 5.06% 3.23% 2.32% 1.63% 1.36% 5.28% 5.53% -
Per Share
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 113.94 114.27 101.93 85.80 90.21 115.55 132.31 -2.45%
EPS 10.43 6.30 4.38 3.00 2.46 9.39 9.23 2.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 1.95 1.89 1.84 1.81 1.78 1.67 3.55%
Adjusted Per Share Value based on latest NOSH - 130,000
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 99.08 99.36 89.17 75.77 77.22 100.79 115.27 -2.48%
EPS 9.07 5.48 3.84 2.65 2.11 8.19 8.04 2.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7913 1.6957 1.6533 1.625 1.5493 1.5527 1.4548 3.52%
Price Multiplier on Financial Quarter End Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 0.875 0.52 0.50 0.49 0.41 0.58 0.69 -
P/RPS 0.77 0.46 0.49 0.57 0.45 0.50 0.52 6.75%
P/EPS 8.39 8.25 11.40 16.31 16.64 6.18 7.48 1.93%
EY 11.92 12.12 8.77 6.13 6.01 16.19 13.37 -1.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.27 0.26 0.27 0.23 0.33 0.41 0.40%
Price Multiplier on Announcement Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 25/07/13 26/07/12 29/07/11 29/07/10 24/07/09 28/07/08 27/07/07 -
Price 0.80 0.50 0.48 0.54 0.48 0.57 1.43 -
P/RPS 0.70 0.44 0.47 0.63 0.53 0.49 1.08 -6.96%
P/EPS 7.67 7.93 10.95 17.98 19.48 6.07 15.50 -11.05%
EY 13.04 12.60 9.13 5.56 5.13 16.48 6.45 12.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.26 0.25 0.29 0.27 0.32 0.86 -12.33%

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