[EUPE] QoQ Annualized Quarter Result on 31-May-2022 [#1]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
28-Jul-2022
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2023
Quarter
31-May-2022 [#1]
Profit Trend
QoQ- 76.71%
YoY- 99.54%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Revenue 201,995 164,257 150,456 127,260 223,168 194,218 174,120 10.43%
PBT 37,066 28,322 31,754 45,552 39,721 38,485 28,416 19.44%
Tax -8,774 -5,984 -4,814 -3,776 -10,557 -10,649 -8,692 0.62%
NP 28,292 22,338 26,940 41,776 29,164 27,836 19,724 27.27%
-
NP to SH 26,124 19,796 25,174 41,432 23,446 21,745 15,756 40.21%
-
Tax Rate 23.67% 21.13% 15.16% 8.29% 26.58% 27.67% 30.59% -
Total Cost 173,703 141,918 123,516 85,484 194,004 166,382 154,396 8.19%
-
Net Worth 439,040 427,519 427,519 426,239 414,720 409,600 401,920 6.08%
Dividend
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Div 2,303 3,071 4,607 - 1,920 2,560 3,840 -28.94%
Div Payout % 8.82% 15.52% 18.30% - 8.19% 11.77% 24.37% -
Equity
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Net Worth 439,040 427,519 427,519 426,239 414,720 409,600 401,920 6.08%
NOSH 128,000 128,000 128,000 128,000 128,000 128,000 128,000 0.00%
Ratio Analysis
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
NP Margin 14.01% 13.60% 17.91% 32.83% 13.07% 14.33% 11.33% -
ROE 5.95% 4.63% 5.89% 9.72% 5.65% 5.31% 3.92% -
Per Share
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 157.81 128.33 117.54 99.42 174.35 151.73 136.03 10.43%
EPS 20.41 15.47 19.66 32.36 18.32 16.99 12.30 40.29%
DPS 1.80 2.40 3.60 0.00 1.50 2.00 3.00 -28.92%
NAPS 3.43 3.34 3.34 3.33 3.24 3.20 3.14 6.08%
Adjusted Per Share Value based on latest NOSH - 128,000
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 137.22 111.59 102.21 86.45 151.61 131.94 118.29 10.43%
EPS 17.75 13.45 17.10 28.15 15.93 14.77 10.70 40.26%
DPS 1.57 2.09 3.13 0.00 1.30 1.74 2.61 -28.80%
NAPS 2.9826 2.9043 2.9043 2.8957 2.8174 2.7826 2.7304 6.08%
Price Multiplier on Financial Quarter End Date
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 -
Price 0.875 0.80 0.79 0.80 0.815 0.80 0.83 -
P/RPS 0.55 0.62 0.67 0.80 0.47 0.53 0.61 -6.68%
P/EPS 4.29 5.17 4.02 2.47 4.45 4.71 6.74 -26.06%
EY 23.33 19.33 24.90 40.46 22.48 21.24 14.83 35.37%
DY 2.06 3.00 4.56 0.00 1.84 2.50 3.61 -31.27%
P/NAPS 0.26 0.24 0.24 0.24 0.25 0.25 0.26 0.00%
Price Multiplier on Announcement Date
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 27/04/23 19/01/23 27/10/22 28/07/22 28/04/22 21/01/22 22/10/21 -
Price 0.85 0.87 0.83 0.83 0.835 0.805 0.88 -
P/RPS 0.54 0.68 0.71 0.83 0.48 0.53 0.65 -11.65%
P/EPS 4.16 5.63 4.22 2.56 4.56 4.74 7.15 -30.37%
EY 24.01 17.78 23.70 39.00 21.94 21.10 13.99 43.48%
DY 2.12 2.76 4.34 0.00 1.80 2.48 3.41 -27.22%
P/NAPS 0.25 0.26 0.25 0.25 0.26 0.25 0.28 -7.29%

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