[EUPE] YoY Annualized Quarter Result on 30-Nov-2017 [#3]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
25-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2018
Quarter
30-Nov-2017 [#3]
Profit Trend
QoQ- 3.23%
YoY- 351.27%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Revenue 310,157 294,034 357,772 296,864 148,717 125,202 178,865 9.59%
PBT 87,336 73,274 74,017 30,720 6,752 4,030 16,677 31.74%
Tax -23,137 -18,649 -20,964 -7,254 -6,229 -1,709 -6,393 23.88%
NP 64,198 54,625 53,053 23,465 522 2,321 10,284 35.65%
-
NP to SH 41,674 32,453 22,000 10,017 -3,986 2,514 10,280 26.24%
-
Tax Rate 26.49% 25.45% 28.32% 23.61% 92.25% 42.41% 38.33% -
Total Cost 245,958 239,409 304,718 273,398 148,194 122,881 168,581 6.49%
-
Net Worth 384,000 344,320 307,200 288,000 284,944 285,440 280,320 5.38%
Dividend
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Div - 2,560 - - - - 3,413 -
Div Payout % - 7.89% - - - - 33.20% -
Equity
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Net Worth 384,000 344,320 307,200 288,000 284,944 285,440 280,320 5.38%
NOSH 128,000 128,000 128,000 128,000 128,000 128,000 128,000 0.00%
Ratio Analysis
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
NP Margin 20.70% 18.58% 14.83% 7.90% 0.35% 1.85% 5.75% -
ROE 10.85% 9.43% 7.16% 3.48% -1.40% 0.88% 3.67% -
Per Share
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 242.31 229.71 279.51 231.93 116.39 97.81 139.74 9.59%
EPS 32.56 25.36 17.19 7.83 -3.12 1.96 8.03 26.25%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 2.67 -
NAPS 3.00 2.69 2.40 2.25 2.23 2.23 2.19 5.38%
Adjusted Per Share Value based on latest NOSH - 128,000
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 210.70 199.75 243.05 201.67 101.03 85.06 121.51 9.59%
EPS 28.31 22.05 14.95 6.81 -2.71 1.71 6.98 26.25%
DPS 0.00 1.74 0.00 0.00 0.00 0.00 2.32 -
NAPS 2.6087 2.3391 2.087 1.9565 1.9358 1.9391 1.9043 5.38%
Price Multiplier on Financial Quarter End Date
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 -
Price 0.665 0.635 0.655 1.10 0.78 0.83 0.895 -
P/RPS 0.27 0.28 0.23 0.47 0.67 0.85 0.64 -13.38%
P/EPS 2.04 2.50 3.81 14.06 -25.00 42.25 11.14 -24.62%
EY 48.96 39.93 26.24 7.11 -4.00 2.37 8.97 32.65%
DY 0.00 3.15 0.00 0.00 0.00 0.00 2.98 -
P/NAPS 0.22 0.24 0.27 0.49 0.35 0.37 0.41 -9.84%
Price Multiplier on Announcement Date
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 21/01/21 16/01/20 24/01/19 25/01/18 19/01/17 21/01/16 23/01/15 -
Price 0.875 0.64 0.58 1.04 0.78 0.80 0.795 -
P/RPS 0.36 0.28 0.21 0.45 0.67 0.82 0.57 -7.36%
P/EPS 2.69 2.52 3.37 13.29 -25.00 40.72 9.90 -19.50%
EY 37.21 39.62 29.63 7.53 -4.00 2.46 10.10 24.25%
DY 0.00 3.13 0.00 0.00 0.00 0.00 3.35 -
P/NAPS 0.29 0.24 0.24 0.46 0.35 0.36 0.36 -3.53%

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