[EUPE] QoQ Cumulative Quarter Result on 30-Nov-2020 [#3]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
21-Jan-2021
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2021
Quarter
30-Nov-2020 [#3]
Profit Trend
QoQ- 88.38%
YoY- 28.41%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Cumulative Result
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Revenue 87,060 53,903 304,025 232,618 151,868 30,408 298,320 -55.90%
PBT 14,208 9,576 82,827 65,502 35,305 3,594 71,187 -65.74%
Tax -4,346 -2,636 -21,450 -17,353 -9,427 -1,710 -17,900 -60.98%
NP 9,862 6,940 61,377 48,149 25,878 1,884 53,287 -67.42%
-
NP to SH 7,878 5,191 42,189 31,256 16,592 383 33,861 -62.07%
-
Tax Rate 30.59% 27.53% 25.90% 26.49% 26.70% 47.58% 25.15% -
Total Cost 77,198 46,963 242,648 184,469 125,990 28,524 245,033 -53.60%
-
Net Worth 401,920 398,079 394,239 384,000 368,640 353,279 352,000 9.21%
Dividend
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Div 1,920 - - - - - 1,920 0.00%
Div Payout % 24.37% - - - - - 5.67% -
Equity
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Net Worth 401,920 398,079 394,239 384,000 368,640 353,279 352,000 9.21%
NOSH 128,000 128,000 128,000 128,000 128,000 128,000 128,000 0.00%
Ratio Analysis
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
NP Margin 11.33% 12.87% 20.19% 20.70% 17.04% 6.20% 17.86% -
ROE 1.96% 1.30% 10.70% 8.14% 4.50% 0.11% 9.62% -
Per Share
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 68.02 42.11 237.52 181.73 118.65 23.76 233.06 -55.90%
EPS 6.15 4.06 32.96 24.42 12.96 0.30 26.45 -62.08%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 1.50 0.00%
NAPS 3.14 3.11 3.08 3.00 2.88 2.76 2.75 9.21%
Adjusted Per Share Value based on latest NOSH - 128,000
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 59.14 36.62 206.54 158.03 103.17 20.66 202.66 -55.90%
EPS 5.35 3.53 28.66 21.23 11.27 0.26 23.00 -62.07%
DPS 1.30 0.00 0.00 0.00 0.00 0.00 1.30 0.00%
NAPS 2.7304 2.7043 2.6783 2.6087 2.5043 2.40 2.3913 9.21%
Price Multiplier on Financial Quarter End Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 28/02/20 -
Price 0.83 0.80 0.825 0.665 0.58 0.54 0.58 -
P/RPS 1.22 1.90 0.35 0.37 0.49 2.27 0.25 186.87%
P/EPS 13.49 19.73 2.50 2.72 4.47 180.47 2.19 234.91%
EY 7.42 5.07 39.95 36.72 22.35 0.55 45.61 -70.10%
DY 1.81 0.00 0.00 0.00 0.00 0.00 2.59 -21.19%
P/NAPS 0.26 0.26 0.27 0.22 0.20 0.20 0.21 15.25%
Price Multiplier on Announcement Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 22/10/21 30/07/21 22/04/21 21/01/21 22/10/20 23/07/20 14/05/20 -
Price 0.88 0.795 0.98 0.875 0.58 0.535 0.545 -
P/RPS 1.29 1.89 0.41 0.48 0.49 2.25 0.23 214.68%
P/EPS 14.30 19.60 2.97 3.58 4.47 178.80 2.06 262.61%
EY 6.99 5.10 33.63 27.91 22.35 0.56 48.54 -72.42%
DY 1.70 0.00 0.00 0.00 0.00 0.00 2.75 -27.36%
P/NAPS 0.28 0.26 0.32 0.29 0.20 0.19 0.20 25.06%

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