[EUPE] YoY 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
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 157,298 196,021 145,839 146,264 131,254 111,538 113,670 5.56%
PBT 18,390 19,280 22,692 16,123 12,148 7,390 4,978 24.32%
Tax -5,131 -6,143 -7,817 -4,953 -4,423 -1,856 -1,591 21.53%
NP 13,259 13,137 14,875 11,170 7,725 5,534 3,387 25.52%
-
NP to SH 13,507 12,813 13,349 8,067 5,646 3,905 3,105 27.75%
-
Tax Rate 27.90% 31.86% 34.45% 30.72% 36.41% 25.12% 31.96% -
Total Cost 144,039 182,884 130,964 135,094 123,529 106,004 110,283 4.54%
-
Net Worth 285,440 273,920 263,679 249,600 243,366 239,200 228,059 3.80%
Dividend
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Div 5,120 2,560 - - - - - -
Div Payout % 37.91% 19.98% - - - - - -
Equity
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Net Worth 285,440 273,920 263,679 249,600 243,366 239,200 228,059 3.80%
NOSH 128,000 128,000 128,000 128,000 128,765 130,000 125,999 0.26%
Ratio Analysis
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
NP Margin 8.43% 6.70% 10.20% 7.64% 5.89% 4.96% 2.98% -
ROE 4.73% 4.68% 5.06% 3.23% 2.32% 1.63% 1.36% -
Per Share
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 122.89 153.14 113.94 114.27 101.93 85.80 90.21 5.28%
EPS 10.55 10.01 10.43 6.30 4.38 3.00 2.46 27.44%
DPS 4.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.23 2.14 2.06 1.95 1.89 1.84 1.81 3.53%
Adjusted Per Share Value based on latest NOSH - 128,000
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 106.86 133.17 99.08 99.36 89.17 75.77 77.22 5.56%
EPS 9.18 8.70 9.07 5.48 3.84 2.65 2.11 27.75%
DPS 3.48 1.74 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9391 1.8609 1.7913 1.6957 1.6533 1.625 1.5493 3.80%
Price Multiplier on Financial Quarter End Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 -
Price 0.84 0.935 0.875 0.52 0.50 0.49 0.41 -
P/RPS 0.68 0.61 0.77 0.46 0.49 0.57 0.45 7.11%
P/EPS 7.96 9.34 8.39 8.25 11.40 16.31 16.64 -11.55%
EY 12.56 10.71 11.92 12.12 8.77 6.13 6.01 13.06%
DY 4.76 2.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.44 0.42 0.27 0.26 0.27 0.23 8.72%
Price Multiplier on Announcement Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 27/07/15 24/07/14 25/07/13 26/07/12 29/07/11 29/07/10 24/07/09 -
Price 0.82 1.04 0.80 0.50 0.48 0.54 0.48 -
P/RPS 0.67 0.68 0.70 0.44 0.47 0.63 0.53 3.98%
P/EPS 7.77 10.39 7.67 7.93 10.95 17.98 19.48 -14.19%
EY 12.87 9.63 13.04 12.60 9.13 5.56 5.13 16.55%
DY 4.88 1.92 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.49 0.39 0.26 0.25 0.29 0.27 5.38%

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