[EUPE] QoQ TTM Result on 30-Nov-2023 [#3]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
24-Jan-2024
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2024
Quarter
30-Nov-2023 [#3]
Profit Trend
QoQ- 25.17%
YoY- 46.18%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
TTM Result
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Revenue 411,779 381,732 340,175 311,701 270,365 240,697 201,995 60.42%
PBT 73,960 61,699 57,808 51,252 41,365 36,972 37,066 58.16%
Tax -19,847 -18,135 -16,475 -14,531 -11,768 -10,576 -8,774 71.89%
NP 54,113 43,564 41,333 36,721 29,597 26,396 28,292 53.78%
-
NP to SH 47,537 38,026 35,400 32,137 25,675 22,577 26,124 48.77%
-
Tax Rate 26.83% 29.39% 28.50% 28.35% 28.45% 28.61% 23.67% -
Total Cost 357,666 338,168 298,842 274,980 240,768 214,301 173,703 61.49%
-
Net Worth 510,784 486,614 443,382 458,239 449,279 445,440 439,040 10.56%
Dividend
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Div 3,148 3,148 1,920 1,920 1,920 4,223 2,303 23.05%
Div Payout % 6.62% 8.28% 5.42% 5.97% 7.48% 18.71% 8.82% -
Equity
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Net Worth 510,784 486,614 443,382 458,239 449,279 445,440 439,040 10.56%
NOSH 147,200 147,200 141,600 128,000 128,000 128,000 128,000 9.71%
Ratio Analysis
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
NP Margin 13.14% 11.41% 12.15% 11.78% 10.95% 10.97% 14.01% -
ROE 9.31% 7.81% 7.98% 7.01% 5.71% 5.07% 5.95% -
Per Share
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
RPS 279.74 266.72 262.39 243.52 211.22 188.04 157.81 46.21%
EPS 32.29 26.57 27.31 25.11 20.06 17.64 20.41 35.58%
DPS 2.14 2.20 1.50 1.50 1.50 3.30 1.80 12.16%
NAPS 3.47 3.40 3.42 3.58 3.51 3.48 3.43 0.77%
Adjusted Per Share Value based on latest NOSH - 128,000
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
RPS 279.74 259.33 231.10 211.75 183.67 163.52 137.22 60.43%
EPS 32.29 25.83 24.05 21.83 17.44 15.34 17.75 48.75%
DPS 2.14 2.14 1.30 1.30 1.30 2.87 1.57 22.81%
NAPS 3.47 3.3058 3.0121 3.113 3.0522 3.0261 2.9826 10.56%
Price Multiplier on Financial Quarter End Date
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Date 30/08/24 31/05/24 29/02/24 30/11/23 30/08/23 31/05/23 28/02/23 -
Price 1.10 1.35 0.875 0.89 0.875 0.845 0.875 -
P/RPS 0.39 0.51 0.33 0.37 0.41 0.45 0.55 -20.39%
P/EPS 3.41 5.08 3.20 3.54 4.36 4.79 4.29 -14.13%
EY 29.36 19.68 31.21 28.21 22.92 20.87 23.33 16.48%
DY 1.94 1.63 1.71 1.69 1.71 3.91 2.06 -3.90%
P/NAPS 0.32 0.40 0.26 0.25 0.25 0.24 0.26 14.77%
Price Multiplier on Announcement Date
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Date 18/10/24 25/07/24 25/04/24 24/01/24 26/10/23 27/07/23 27/04/23 -
Price 1.15 1.28 1.44 0.87 0.88 0.85 0.85 -
P/RPS 0.41 0.48 0.55 0.36 0.42 0.45 0.54 -16.70%
P/EPS 3.56 4.82 5.27 3.47 4.39 4.82 4.16 -9.82%
EY 28.08 20.76 18.96 28.86 22.79 20.75 24.01 10.95%
DY 1.86 1.72 1.04 1.72 1.70 3.88 2.12 -8.31%
P/NAPS 0.33 0.38 0.42 0.24 0.25 0.24 0.25 20.23%

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