[EUPE] QoQ Cumulative Quarter Result on 28-Feb-2021 [#4]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
22-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2021
Quarter
28-Feb-2021 [#4]
Profit Trend
QoQ- 34.98%
YoY- 24.59%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Cumulative Result
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Revenue 145,664 87,060 53,903 304,025 232,618 151,868 30,408 183.89%
PBT 28,864 14,208 9,576 82,827 65,502 35,305 3,594 300.53%
Tax -7,987 -4,346 -2,636 -21,450 -17,353 -9,427 -1,710 179.15%
NP 20,877 9,862 6,940 61,377 48,149 25,878 1,884 396.31%
-
NP to SH 16,309 7,878 5,191 42,189 31,256 16,592 383 1116.63%
-
Tax Rate 27.67% 30.59% 27.53% 25.90% 26.49% 26.70% 47.58% -
Total Cost 124,787 77,198 46,963 242,648 184,469 125,990 28,524 167.24%
-
Net Worth 409,600 401,920 398,079 394,239 384,000 368,640 353,279 10.35%
Dividend
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Div 1,920 1,920 - - - - - -
Div Payout % 11.77% 24.37% - - - - - -
Equity
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Net Worth 409,600 401,920 398,079 394,239 384,000 368,640 353,279 10.35%
NOSH 128,000 128,000 128,000 128,000 128,000 128,000 128,000 0.00%
Ratio Analysis
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
NP Margin 14.33% 11.33% 12.87% 20.19% 20.70% 17.04% 6.20% -
ROE 3.98% 1.96% 1.30% 10.70% 8.14% 4.50% 0.11% -
Per Share
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 113.80 68.02 42.11 237.52 181.73 118.65 23.76 183.86%
EPS 12.74 6.15 4.06 32.96 24.42 12.96 0.30 1114.43%
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.20 3.14 3.11 3.08 3.00 2.88 2.76 10.35%
Adjusted Per Share Value based on latest NOSH - 128,000
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 98.96 59.14 36.62 206.54 158.03 103.17 20.66 183.88%
EPS 11.08 5.35 3.53 28.66 21.23 11.27 0.26 1117.26%
DPS 1.30 1.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7826 2.7304 2.7043 2.6783 2.6087 2.5043 2.40 10.35%
Price Multiplier on Financial Quarter End Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 -
Price 0.80 0.83 0.80 0.825 0.665 0.58 0.54 -
P/RPS 0.70 1.22 1.90 0.35 0.37 0.49 2.27 -54.32%
P/EPS 6.28 13.49 19.73 2.50 2.72 4.47 180.47 -89.31%
EY 15.93 7.42 5.07 39.95 36.72 22.35 0.55 841.19%
DY 1.87 1.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.26 0.27 0.22 0.20 0.20 16.02%
Price Multiplier on Announcement Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 21/01/22 22/10/21 30/07/21 22/04/21 21/01/21 22/10/20 23/07/20 -
Price 0.805 0.88 0.795 0.98 0.875 0.58 0.535 -
P/RPS 0.71 1.29 1.89 0.41 0.48 0.49 2.25 -53.61%
P/EPS 6.32 14.30 19.60 2.97 3.58 4.47 178.80 -89.20%
EY 15.83 6.99 5.10 33.63 27.91 22.35 0.56 826.07%
DY 1.86 1.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.26 0.32 0.29 0.20 0.19 20.05%

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