[EUPE] QoQ Cumulative Quarter Result on 31-May-2019 [#1]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
25-Jul-2019
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2020
Quarter
31-May-2019 [#1]
Profit Trend
QoQ- -75.54%
YoY- 83.14%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Cumulative Result
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Revenue 298,320 220,526 163,896 84,700 359,939 268,329 173,981 43.30%
PBT 71,187 54,956 41,416 20,211 85,230 55,513 41,337 43.72%
Tax -17,900 -13,987 -10,617 -5,311 -23,729 -15,723 -11,789 32.13%
NP 53,287 40,969 30,799 14,900 61,501 39,790 29,548 48.21%
-
NP to SH 33,861 24,340 17,744 7,410 30,300 16,500 12,069 99.04%
-
Tax Rate 25.15% 25.45% 25.64% 26.28% 27.84% 28.32% 28.52% -
Total Cost 245,033 179,557 133,097 69,800 298,438 228,539 144,433 42.29%
-
Net Worth 352,000 344,320 337,920 327,679 320,000 307,200 302,079 10.74%
Dividend
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Div 1,920 1,920 - - - - - -
Div Payout % 5.67% 7.89% - - - - - -
Equity
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Net Worth 352,000 344,320 337,920 327,679 320,000 307,200 302,079 10.74%
NOSH 128,000 128,000 128,000 128,000 128,000 128,000 128,000 0.00%
Ratio Analysis
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
NP Margin 17.86% 18.58% 18.79% 17.59% 17.09% 14.83% 16.98% -
ROE 9.62% 7.07% 5.25% 2.26% 9.47% 5.37% 4.00% -
Per Share
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
RPS 233.06 172.29 128.04 66.17 281.20 209.63 135.92 43.30%
EPS 26.45 19.02 13.86 5.79 23.67 12.89 9.43 99.01%
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.75 2.69 2.64 2.56 2.50 2.40 2.36 10.74%
Adjusted Per Share Value based on latest NOSH - 128,000
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
RPS 202.66 149.81 111.34 57.54 244.52 182.29 118.19 43.30%
EPS 23.00 16.54 12.05 5.03 20.58 11.21 8.20 99.01%
DPS 1.30 1.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3913 2.3391 2.2957 2.2261 2.1739 2.087 2.0522 10.74%
Price Multiplier on Financial Quarter End Date
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Date 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 -
Price 0.58 0.635 0.62 0.64 0.605 0.655 0.735 -
P/RPS 0.25 0.37 0.48 0.97 0.22 0.31 0.54 -40.18%
P/EPS 2.19 3.34 4.47 11.06 2.56 5.08 7.80 -57.15%
EY 45.61 29.95 22.36 9.05 39.13 19.68 12.83 133.10%
DY 2.59 2.36 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.24 0.23 0.25 0.24 0.27 0.31 -22.88%
Price Multiplier on Announcement Date
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Date 14/05/20 16/01/20 24/10/19 25/07/19 25/04/19 24/01/19 24/10/18 -
Price 0.545 0.64 0.63 0.685 0.71 0.58 0.75 -
P/RPS 0.23 0.37 0.49 1.04 0.25 0.28 0.55 -44.10%
P/EPS 2.06 3.37 4.54 11.83 3.00 4.50 7.95 -59.38%
EY 48.54 29.71 22.00 8.45 33.34 22.23 12.57 146.33%
DY 2.75 2.34 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.24 0.24 0.27 0.28 0.24 0.32 -26.92%

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