[EUPE] QoQ Cumulative Quarter Result on 30-Nov-2019 [#3]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
16-Jan-2020
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2020
Quarter
30-Nov-2019 [#3]
Profit Trend
QoQ- 37.17%
YoY- 47.52%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Cumulative Result
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Revenue 151,868 30,408 298,320 220,526 163,896 84,700 359,939 -43.59%
PBT 35,305 3,594 71,187 54,956 41,416 20,211 85,230 -44.28%
Tax -9,427 -1,710 -17,900 -13,987 -10,617 -5,311 -23,729 -45.80%
NP 25,878 1,884 53,287 40,969 30,799 14,900 61,501 -43.70%
-
NP to SH 16,592 383 33,861 24,340 17,744 7,410 30,300 -32.94%
-
Tax Rate 26.70% 47.58% 25.15% 25.45% 25.64% 26.28% 27.84% -
Total Cost 125,990 28,524 245,033 179,557 133,097 69,800 298,438 -43.57%
-
Net Worth 368,640 353,279 352,000 344,320 337,920 327,679 320,000 9.84%
Dividend
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Div - - 1,920 1,920 - - - -
Div Payout % - - 5.67% 7.89% - - - -
Equity
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Net Worth 368,640 353,279 352,000 344,320 337,920 327,679 320,000 9.84%
NOSH 128,000 128,000 128,000 128,000 128,000 128,000 128,000 0.00%
Ratio Analysis
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
NP Margin 17.04% 6.20% 17.86% 18.58% 18.79% 17.59% 17.09% -
ROE 4.50% 0.11% 9.62% 7.07% 5.25% 2.26% 9.47% -
Per Share
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
RPS 118.65 23.76 233.06 172.29 128.04 66.17 281.20 -43.59%
EPS 12.96 0.30 26.45 19.02 13.86 5.79 23.67 -32.95%
DPS 0.00 0.00 1.50 1.50 0.00 0.00 0.00 -
NAPS 2.88 2.76 2.75 2.69 2.64 2.56 2.50 9.84%
Adjusted Per Share Value based on latest NOSH - 128,000
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
RPS 103.17 20.66 202.66 149.81 111.34 57.54 244.52 -43.59%
EPS 11.27 0.26 23.00 16.54 12.05 5.03 20.58 -32.94%
DPS 0.00 0.00 1.30 1.30 0.00 0.00 0.00 -
NAPS 2.5043 2.40 2.3913 2.3391 2.2957 2.2261 2.1739 9.84%
Price Multiplier on Financial Quarter End Date
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Date 28/08/20 29/05/20 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 -
Price 0.58 0.54 0.58 0.635 0.62 0.64 0.605 -
P/RPS 0.49 2.27 0.25 0.37 0.48 0.97 0.22 70.13%
P/EPS 4.47 180.47 2.19 3.34 4.47 11.06 2.56 44.75%
EY 22.35 0.55 45.61 29.95 22.36 9.05 39.13 -31.04%
DY 0.00 0.00 2.59 2.36 0.00 0.00 0.00 -
P/NAPS 0.20 0.20 0.21 0.24 0.23 0.25 0.24 -11.39%
Price Multiplier on Announcement Date
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Date 22/10/20 23/07/20 14/05/20 16/01/20 24/10/19 25/07/19 25/04/19 -
Price 0.58 0.535 0.545 0.64 0.63 0.685 0.71 -
P/RPS 0.49 2.25 0.23 0.37 0.49 1.04 0.25 56.29%
P/EPS 4.47 178.80 2.06 3.37 4.54 11.83 3.00 30.29%
EY 22.35 0.56 48.54 29.71 22.00 8.45 33.34 -23.31%
DY 0.00 0.00 2.75 2.34 0.00 0.00 0.00 -
P/NAPS 0.20 0.19 0.20 0.24 0.24 0.27 0.28 -20.01%

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