[EUPE] QoQ Annualized Quarter Result on 30-Nov-2021 [#3]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
21-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2022
Quarter
30-Nov-2021 [#3]
Profit Trend
QoQ- 38.01%
YoY- -47.82%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Revenue 150,456 127,260 223,168 194,218 174,120 215,612 304,025 -37.35%
PBT 31,754 45,552 39,721 38,485 28,416 38,304 82,827 -47.13%
Tax -4,814 -3,776 -10,557 -10,649 -8,692 -10,544 -21,450 -62.96%
NP 26,940 41,776 29,164 27,836 19,724 27,760 61,377 -42.15%
-
NP to SH 25,174 41,432 23,446 21,745 15,756 20,764 42,189 -29.05%
-
Tax Rate 15.16% 8.29% 26.58% 27.67% 30.59% 27.53% 25.90% -
Total Cost 123,516 85,484 194,004 166,382 154,396 187,852 242,648 -36.16%
-
Net Worth 427,519 426,239 414,720 409,600 401,920 398,079 394,239 5.53%
Dividend
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Div 4,607 - 1,920 2,560 3,840 - - -
Div Payout % 18.30% - 8.19% 11.77% 24.37% - - -
Equity
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Net Worth 427,519 426,239 414,720 409,600 401,920 398,079 394,239 5.53%
NOSH 128,000 128,000 128,000 128,000 128,000 128,000 128,000 0.00%
Ratio Analysis
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
NP Margin 17.91% 32.83% 13.07% 14.33% 11.33% 12.87% 20.19% -
ROE 5.89% 9.72% 5.65% 5.31% 3.92% 5.22% 10.70% -
Per Share
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 117.54 99.42 174.35 151.73 136.03 168.45 237.52 -37.35%
EPS 19.66 32.36 18.32 16.99 12.30 16.24 32.96 -29.07%
DPS 3.60 0.00 1.50 2.00 3.00 0.00 0.00 -
NAPS 3.34 3.33 3.24 3.20 3.14 3.11 3.08 5.53%
Adjusted Per Share Value based on latest NOSH - 128,000
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 102.21 86.45 151.61 131.94 118.29 146.48 206.54 -37.35%
EPS 17.10 28.15 15.93 14.77 10.70 14.11 28.66 -29.06%
DPS 3.13 0.00 1.30 1.74 2.61 0.00 0.00 -
NAPS 2.9043 2.8957 2.8174 2.7826 2.7304 2.7043 2.6783 5.53%
Price Multiplier on Financial Quarter End Date
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 -
Price 0.79 0.80 0.815 0.80 0.83 0.80 0.825 -
P/RPS 0.67 0.80 0.47 0.53 0.61 0.47 0.35 53.98%
P/EPS 4.02 2.47 4.45 4.71 6.74 4.93 2.50 37.13%
EY 24.90 40.46 22.48 21.24 14.83 20.28 39.95 -26.97%
DY 4.56 0.00 1.84 2.50 3.61 0.00 0.00 -
P/NAPS 0.24 0.24 0.25 0.25 0.26 0.26 0.27 -7.53%
Price Multiplier on Announcement Date
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 27/10/22 28/07/22 28/04/22 21/01/22 22/10/21 30/07/21 22/04/21 -
Price 0.83 0.83 0.835 0.805 0.88 0.795 0.98 -
P/RPS 0.71 0.83 0.48 0.53 0.65 0.47 0.41 44.06%
P/EPS 4.22 2.56 4.56 4.74 7.15 4.90 2.97 26.30%
EY 23.70 39.00 21.94 21.10 13.99 20.40 33.63 -20.75%
DY 4.34 0.00 1.80 2.48 3.41 0.00 0.00 -
P/NAPS 0.25 0.25 0.26 0.25 0.28 0.26 0.32 -15.13%

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