[EUPE] QoQ TTM 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- 3.46%
YoY- 24.59%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
TTM Result
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Revenue 217,071 239,217 327,520 304,025 310,412 286,292 244,028 -7.50%
PBT 46,189 61,730 88,809 82,827 81,733 65,076 54,570 -10.51%
Tax -12,084 -16,369 -22,376 -21,450 -21,266 -16,710 -14,299 -10.60%
NP 34,105 45,361 66,433 61,377 60,467 48,366 40,271 -10.47%
-
NP to SH 27,242 33,475 46,997 42,189 40,777 32,709 26,834 1.01%
-
Tax Rate 26.16% 26.52% 25.20% 25.90% 26.02% 25.68% 26.20% -
Total Cost 182,966 193,856 261,087 242,648 249,945 237,926 203,757 -6.91%
-
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 - - - 1,920 1,920 0.00%
Div Payout % 7.05% 5.74% - - - 5.87% 7.16% -
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 15.71% 18.96% 20.28% 20.19% 19.48% 16.89% 16.50% -
ROE 6.65% 8.33% 11.81% 10.70% 10.62% 8.87% 7.60% -
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 169.59 186.89 255.88 237.52 242.51 223.67 190.65 -7.50%
EPS 21.28 26.15 36.72 32.96 31.86 25.55 20.96 1.01%
DPS 1.50 1.50 0.00 0.00 0.00 1.50 1.50 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 147.47 162.51 222.50 206.54 210.88 194.49 165.78 -7.49%
EPS 18.51 22.74 31.93 28.66 27.70 22.22 18.23 1.02%
DPS 1.30 1.30 0.00 0.00 0.00 1.30 1.30 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 0.47 0.44 0.31 0.35 0.27 0.26 0.28 41.19%
P/EPS 3.76 3.17 2.18 2.50 2.09 2.27 2.58 28.51%
EY 26.60 31.51 45.90 39.95 47.91 44.06 38.82 -22.25%
DY 1.87 1.81 0.00 0.00 0.00 2.59 2.78 -23.21%
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 0.47 0.47 0.31 0.41 0.36 0.26 0.28 41.19%
P/EPS 3.78 3.36 2.17 2.97 2.75 2.27 2.55 29.97%
EY 26.44 29.72 46.18 33.63 36.41 44.06 39.19 -23.05%
DY 1.86 1.70 0.00 0.00 0.00 2.59 2.80 -23.84%
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