[EUPE] QoQ Cumulative Quarter Result on 31-May-2020 [#1]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
23-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2021
Quarter
31-May-2020 [#1]
Profit Trend
QoQ- -98.87%
YoY- -94.83%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Cumulative Result
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
Revenue 304,025 232,618 151,868 30,408 298,320 220,526 163,896 51.02%
PBT 82,827 65,502 35,305 3,594 71,187 54,956 41,416 58.80%
Tax -21,450 -17,353 -9,427 -1,710 -17,900 -13,987 -10,617 59.88%
NP 61,377 48,149 25,878 1,884 53,287 40,969 30,799 58.42%
-
NP to SH 42,189 31,256 16,592 383 33,861 24,340 17,744 78.23%
-
Tax Rate 25.90% 26.49% 26.70% 47.58% 25.15% 25.45% 25.64% -
Total Cost 242,648 184,469 125,990 28,524 245,033 179,557 133,097 49.29%
-
Net Worth 394,239 384,000 368,640 353,279 352,000 344,320 337,920 10.83%
Dividend
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
Div - - - - 1,920 1,920 - -
Div Payout % - - - - 5.67% 7.89% - -
Equity
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
Net Worth 394,239 384,000 368,640 353,279 352,000 344,320 337,920 10.83%
NOSH 128,000 128,000 128,000 128,000 128,000 128,000 128,000 0.00%
Ratio Analysis
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
NP Margin 20.19% 20.70% 17.04% 6.20% 17.86% 18.58% 18.79% -
ROE 10.70% 8.14% 4.50% 0.11% 9.62% 7.07% 5.25% -
Per Share
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
RPS 237.52 181.73 118.65 23.76 233.06 172.29 128.04 51.03%
EPS 32.96 24.42 12.96 0.30 26.45 19.02 13.86 78.25%
DPS 0.00 0.00 0.00 0.00 1.50 1.50 0.00 -
NAPS 3.08 3.00 2.88 2.76 2.75 2.69 2.64 10.83%
Adjusted Per Share Value based on latest NOSH - 128,000
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
RPS 206.54 158.03 103.17 20.66 202.66 149.81 111.34 51.03%
EPS 28.66 21.23 11.27 0.26 23.00 16.54 12.05 78.27%
DPS 0.00 0.00 0.00 0.00 1.30 1.30 0.00 -
NAPS 2.6783 2.6087 2.5043 2.40 2.3913 2.3391 2.2957 10.83%
Price Multiplier on Financial Quarter End Date
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
Date 26/02/21 30/11/20 28/08/20 29/05/20 28/02/20 29/11/19 30/08/19 -
Price 0.825 0.665 0.58 0.54 0.58 0.635 0.62 -
P/RPS 0.35 0.37 0.49 2.27 0.25 0.37 0.48 -19.00%
P/EPS 2.50 2.72 4.47 180.47 2.19 3.34 4.47 -32.14%
EY 39.95 36.72 22.35 0.55 45.61 29.95 22.36 47.29%
DY 0.00 0.00 0.00 0.00 2.59 2.36 0.00 -
P/NAPS 0.27 0.22 0.20 0.20 0.21 0.24 0.23 11.29%
Price Multiplier on Announcement Date
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
Date 22/04/21 21/01/21 22/10/20 23/07/20 14/05/20 16/01/20 24/10/19 -
Price 0.98 0.875 0.58 0.535 0.545 0.64 0.63 -
P/RPS 0.41 0.48 0.49 2.25 0.23 0.37 0.49 -11.21%
P/EPS 2.97 3.58 4.47 178.80 2.06 3.37 4.54 -24.66%
EY 33.63 27.91 22.35 0.56 48.54 29.71 22.00 32.73%
DY 0.00 0.00 0.00 0.00 2.75 2.34 0.00 -
P/NAPS 0.32 0.29 0.20 0.19 0.20 0.24 0.24 21.16%

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