[EUPE] QoQ Annualized Quarter Result on 31-May-2023 [#1]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
27-Jul-2023
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2024
Quarter
31-May-2023 [#1]
Profit Trend
QoQ- 4.29%
YoY- -34.24%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Revenue 340,175 310,532 287,196 282,068 201,995 164,257 150,456 72.34%
PBT 57,808 47,237 40,352 45,176 37,066 28,322 31,754 49.14%
Tax -16,475 -13,660 -10,802 -10,984 -8,774 -5,984 -4,814 127.26%
NP 41,333 33,577 29,550 34,192 28,292 22,338 26,940 33.05%
-
NP to SH 35,400 27,813 24,276 27,244 26,124 19,796 25,174 25.54%
-
Tax Rate 28.50% 28.92% 26.77% 24.31% 23.67% 21.13% 15.16% -
Total Cost 298,842 276,954 257,646 247,876 173,703 141,918 123,516 80.32%
-
Net Worth 443,382 458,239 449,279 445,440 439,040 427,519 427,519 2.46%
Dividend
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Div 1,944 2,560 3,840 7,680 2,303 3,071 4,607 -43.77%
Div Payout % 5.49% 9.20% 15.82% 28.19% 8.82% 15.52% 18.30% -
Equity
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Net Worth 443,382 458,239 449,279 445,440 439,040 427,519 427,519 2.46%
NOSH 141,600 128,000 128,000 128,000 128,000 128,000 128,000 6.97%
Ratio Analysis
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
NP Margin 12.15% 10.81% 10.29% 12.12% 14.01% 13.60% 17.91% -
ROE 7.98% 6.07% 5.40% 6.12% 5.95% 4.63% 5.89% -
Per Share
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
RPS 262.39 242.60 224.37 220.37 157.81 128.33 117.54 70.89%
EPS 27.57 21.73 18.96 21.28 20.41 15.47 19.66 25.31%
DPS 1.50 2.00 3.00 6.00 1.80 2.40 3.60 -44.24%
NAPS 3.42 3.58 3.51 3.48 3.43 3.34 3.34 1.59%
Adjusted Per Share Value based on latest NOSH - 128,000
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
RPS 231.10 210.96 195.11 191.62 137.22 111.59 102.21 72.35%
EPS 24.05 18.89 16.49 18.51 17.75 13.45 17.10 25.55%
DPS 1.32 1.74 2.61 5.22 1.57 2.09 3.13 -43.79%
NAPS 3.0121 3.113 3.0522 3.0261 2.9826 2.9043 2.9043 2.46%
Price Multiplier on Financial Quarter End Date
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Date 29/02/24 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 -
Price 0.875 0.89 0.875 0.845 0.875 0.80 0.79 -
P/RPS 0.33 0.37 0.39 0.38 0.55 0.62 0.67 -37.65%
P/EPS 3.20 4.10 4.61 3.97 4.29 5.17 4.02 -14.12%
EY 31.21 24.41 21.68 25.19 23.33 19.33 24.90 16.26%
DY 1.71 2.25 3.43 7.10 2.06 3.00 4.56 -48.02%
P/NAPS 0.26 0.25 0.25 0.24 0.26 0.24 0.24 5.48%
Price Multiplier on Announcement Date
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Date 25/04/24 24/01/24 26/10/23 27/07/23 27/04/23 19/01/23 27/10/22 -
Price 1.44 0.87 0.88 0.85 0.85 0.87 0.83 -
P/RPS 0.55 0.36 0.39 0.39 0.54 0.68 0.71 -15.66%
P/EPS 5.27 4.00 4.64 3.99 4.16 5.63 4.22 15.98%
EY 18.96 24.98 21.55 25.04 24.01 17.78 23.70 -13.83%
DY 1.04 2.30 3.41 7.06 2.12 2.76 4.34 -61.45%
P/NAPS 0.42 0.24 0.25 0.24 0.25 0.26 0.25 41.36%

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