[EUPE] QoQ Annualized Quarter Result on 30-Nov-2020 [#3]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
21-Jan-2021
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2021
Quarter
30-Nov-2020 [#3]
Profit Trend
QoQ- 25.59%
YoY- 28.41%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Revenue 174,120 215,612 304,025 310,157 303,736 121,632 298,320 -30.09%
PBT 28,416 38,304 82,827 87,336 70,610 14,376 71,187 -45.69%
Tax -8,692 -10,544 -21,450 -23,137 -18,854 -6,840 -17,900 -38.13%
NP 19,724 27,760 61,377 64,198 51,756 7,536 53,287 -48.35%
-
NP to SH 15,756 20,764 42,189 41,674 33,184 1,532 33,861 -39.86%
-
Tax Rate 30.59% 27.53% 25.90% 26.49% 26.70% 47.58% 25.15% -
Total Cost 154,396 187,852 242,648 245,958 251,980 114,096 245,033 -26.44%
-
Net Worth 401,920 398,079 394,239 384,000 368,640 353,279 352,000 9.21%
Dividend
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Div 3,840 - - - - - 1,920 58.53%
Div Payout % 24.37% - - - - - 5.67% -
Equity
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Net Worth 401,920 398,079 394,239 384,000 368,640 353,279 352,000 9.21%
NOSH 128,000 128,000 128,000 128,000 128,000 128,000 128,000 0.00%
Ratio Analysis
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
NP Margin 11.33% 12.87% 20.19% 20.70% 17.04% 6.20% 17.86% -
ROE 3.92% 5.22% 10.70% 10.85% 9.00% 0.43% 9.62% -
Per Share
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 136.03 168.45 237.52 242.31 237.29 95.03 233.06 -30.09%
EPS 12.30 16.24 32.96 32.56 25.92 1.20 26.45 -39.89%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 1.50 58.53%
NAPS 3.14 3.11 3.08 3.00 2.88 2.76 2.75 9.21%
Adjusted Per Share Value based on latest NOSH - 128,000
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 118.29 146.48 206.54 210.70 206.34 82.63 202.66 -30.08%
EPS 10.70 14.11 28.66 28.31 22.54 1.04 23.00 -39.87%
DPS 2.61 0.00 0.00 0.00 0.00 0.00 1.30 58.94%
NAPS 2.7304 2.7043 2.6783 2.6087 2.5043 2.40 2.3913 9.21%
Price Multiplier on Financial Quarter End Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 28/02/20 -
Price 0.83 0.80 0.825 0.665 0.58 0.54 0.58 -
P/RPS 0.61 0.47 0.35 0.27 0.24 0.57 0.25 80.94%
P/EPS 6.74 4.93 2.50 2.04 2.24 45.12 2.19 111.14%
EY 14.83 20.28 39.95 48.96 44.70 2.22 45.61 -52.61%
DY 3.61 0.00 0.00 0.00 0.00 0.00 2.59 24.70%
P/NAPS 0.26 0.26 0.27 0.22 0.20 0.20 0.21 15.25%
Price Multiplier on Announcement Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 22/10/21 30/07/21 22/04/21 21/01/21 22/10/20 23/07/20 14/05/20 -
Price 0.88 0.795 0.98 0.875 0.58 0.535 0.545 -
P/RPS 0.65 0.47 0.41 0.36 0.24 0.56 0.23 99.51%
P/EPS 7.15 4.90 2.97 2.69 2.24 44.70 2.06 128.72%
EY 13.99 20.40 33.63 37.21 44.70 2.24 48.54 -56.26%
DY 3.41 0.00 0.00 0.00 0.00 0.00 2.75 15.37%
P/NAPS 0.28 0.26 0.32 0.29 0.20 0.19 0.20 25.06%

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