[EUPE] QoQ TTM 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- 24.67%
YoY- 6.91%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
TTM Result
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Revenue 239,217 327,520 304,025 310,412 286,292 244,028 298,320 -13.65%
PBT 61,730 88,809 82,827 81,733 65,076 54,570 71,187 -9.04%
Tax -16,369 -22,376 -21,450 -21,266 -16,710 -14,299 -17,900 -5.77%
NP 45,361 66,433 61,377 60,467 48,366 40,271 53,287 -10.15%
-
NP to SH 33,475 46,997 42,189 40,777 32,709 26,834 33,861 -0.75%
-
Tax Rate 26.52% 25.20% 25.90% 26.02% 25.68% 26.20% 25.15% -
Total Cost 193,856 261,087 242,648 249,945 237,926 203,757 245,033 -14.42%
-
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 1,920 1,920 0.00%
Div Payout % 5.74% - - - 5.87% 7.16% 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 18.96% 20.28% 20.19% 19.48% 16.89% 16.50% 17.86% -
ROE 8.33% 11.81% 10.70% 10.62% 8.87% 7.60% 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 186.89 255.88 237.52 242.51 223.67 190.65 233.06 -13.65%
EPS 26.15 36.72 32.96 31.86 25.55 20.96 26.45 -0.75%
DPS 1.50 0.00 0.00 0.00 1.50 1.50 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 162.51 222.50 206.54 210.88 194.49 165.78 202.66 -13.65%
EPS 22.74 31.93 28.66 27.70 22.22 18.23 23.00 -0.75%
DPS 1.30 0.00 0.00 0.00 1.30 1.30 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 0.44 0.31 0.35 0.27 0.26 0.28 0.25 45.62%
P/EPS 3.17 2.18 2.50 2.09 2.27 2.58 2.19 27.87%
EY 31.51 45.90 39.95 47.91 44.06 38.82 45.61 -21.79%
DY 1.81 0.00 0.00 0.00 2.59 2.78 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 0.47 0.31 0.41 0.36 0.26 0.28 0.23 60.82%
P/EPS 3.36 2.17 2.97 2.75 2.27 2.55 2.06 38.43%
EY 29.72 46.18 33.63 36.41 44.06 39.19 48.54 -27.83%
DY 1.70 0.00 0.00 0.00 2.59 2.80 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