[EUPE] QoQ TTM Result on 31-Aug-2019 [#2]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
24-Oct-2019
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2020
Quarter
31-Aug-2019 [#2]
Profit Trend
QoQ- 6.86%
YoY- 114.05%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
TTM Result
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Revenue 244,028 298,320 312,136 349,854 368,167 359,939 359,764 -22.78%
PBT 54,570 71,187 84,673 85,309 90,918 85,230 62,237 -8.38%
Tax -14,299 -17,900 -21,993 -22,557 -24,940 -23,729 -15,686 -5.98%
NP 40,271 53,287 62,680 62,752 65,978 61,501 46,551 -9.20%
-
NP to SH 26,834 33,861 38,140 35,975 33,664 30,300 18,577 27.75%
-
Tax Rate 26.20% 25.15% 25.97% 26.44% 27.43% 27.84% 25.20% -
Total Cost 203,757 245,033 249,456 287,102 302,189 298,438 313,213 -24.90%
-
Net Worth 353,279 352,000 344,320 337,920 327,679 320,000 307,200 9.75%
Dividend
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Div 1,920 1,920 1,920 - - - - -
Div Payout % 7.16% 5.67% 5.03% - - - - -
Equity
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Net Worth 353,279 352,000 344,320 337,920 327,679 320,000 307,200 9.75%
NOSH 128,000 128,000 128,000 128,000 128,000 128,000 128,000 0.00%
Ratio Analysis
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
NP Margin 16.50% 17.86% 20.08% 17.94% 17.92% 17.09% 12.94% -
ROE 7.60% 9.62% 11.08% 10.65% 10.27% 9.47% 6.05% -
Per Share
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
RPS 190.65 233.06 243.86 273.32 287.63 281.20 281.07 -22.78%
EPS 20.96 26.45 29.80 28.11 26.30 23.67 14.51 27.75%
DPS 1.50 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 2.76 2.75 2.69 2.64 2.56 2.50 2.40 9.75%
Adjusted Per Share Value based on latest NOSH - 128,000
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
RPS 165.78 202.66 212.05 237.67 250.11 244.52 244.40 -22.78%
EPS 18.23 23.00 25.91 24.44 22.87 20.58 12.62 27.75%
DPS 1.30 1.30 1.30 0.00 0.00 0.00 0.00 -
NAPS 2.40 2.3913 2.3391 2.2957 2.2261 2.1739 2.087 9.75%
Price Multiplier on Financial Quarter End Date
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Date 29/05/20 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 -
Price 0.54 0.58 0.635 0.62 0.64 0.605 0.655 -
P/RPS 0.28 0.25 0.26 0.23 0.22 0.22 0.23 13.99%
P/EPS 2.58 2.19 2.13 2.21 2.43 2.56 4.51 -31.06%
EY 38.82 45.61 46.92 45.33 41.09 39.13 22.16 45.26%
DY 2.78 2.59 2.36 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.21 0.24 0.23 0.25 0.24 0.27 -18.11%
Price Multiplier on Announcement Date
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Date 23/07/20 14/05/20 16/01/20 24/10/19 25/07/19 25/04/19 24/01/19 -
Price 0.535 0.545 0.64 0.63 0.685 0.71 0.58 -
P/RPS 0.28 0.23 0.26 0.23 0.24 0.25 0.21 21.12%
P/EPS 2.55 2.06 2.15 2.24 2.60 3.00 4.00 -25.90%
EY 39.19 48.54 46.56 44.61 38.39 33.34 25.02 34.83%
DY 2.80 2.75 2.34 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.20 0.24 0.24 0.27 0.28 0.24 -14.40%

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