[EUPE] YoY Cumulative Quarter Result on 30-Nov-2016 [#3]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
19-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2017
Quarter
30-Nov-2016 [#3]
Profit Trend
QoQ- -964.06%
YoY- -258.54%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Cumulative Result
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Revenue 220,526 268,329 222,648 111,538 93,902 134,149 136,086 8.37%
PBT 54,956 55,513 23,040 5,064 3,023 12,508 14,379 25.02%
Tax -13,987 -15,723 -5,441 -4,672 -1,282 -4,795 -5,078 18.38%
NP 40,969 39,790 17,599 392 1,741 7,713 9,301 28.01%
-
NP to SH 24,340 16,500 7,513 -2,990 1,886 7,710 9,034 17.95%
-
Tax Rate 25.45% 28.32% 23.62% 92.26% 42.41% 38.34% 35.32% -
Total Cost 179,557 228,539 205,049 111,146 92,161 126,436 126,785 5.96%
-
Net Worth 344,320 307,200 288,000 284,944 285,440 280,320 266,239 4.37%
Dividend
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Div 1,920 - - - - 2,560 - -
Div Payout % 7.89% - - - - 33.20% - -
Equity
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Net Worth 344,320 307,200 288,000 284,944 285,440 280,320 266,239 4.37%
NOSH 128,000 128,000 128,000 128,000 128,000 128,000 128,000 0.00%
Ratio Analysis
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
NP Margin 18.58% 14.83% 7.90% 0.35% 1.85% 5.75% 6.83% -
ROE 7.07% 5.37% 2.61% -1.05% 0.66% 2.75% 3.39% -
Per Share
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 172.29 209.63 173.94 87.29 73.36 104.80 106.32 8.37%
EPS 19.02 12.89 5.87 -2.34 1.47 6.02 7.06 17.95%
DPS 1.50 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 2.69 2.40 2.25 2.23 2.23 2.19 2.08 4.37%
Adjusted Per Share Value based on latest NOSH - 128,000
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 149.81 182.29 151.26 75.77 63.79 91.13 92.45 8.37%
EPS 16.54 11.21 5.10 -2.03 1.28 5.24 6.14 17.94%
DPS 1.30 0.00 0.00 0.00 0.00 1.74 0.00 -
NAPS 2.3391 2.087 1.9565 1.9358 1.9391 1.9043 1.8087 4.37%
Price Multiplier on Financial Quarter End Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 -
Price 0.635 0.655 1.10 0.78 0.83 0.895 0.725 -
P/RPS 0.37 0.31 0.63 0.89 1.13 0.85 0.68 -9.64%
P/EPS 3.34 5.08 18.74 -33.33 56.33 14.86 10.27 -17.06%
EY 29.95 19.68 5.34 -3.00 1.78 6.73 9.73 20.59%
DY 2.36 0.00 0.00 0.00 0.00 2.23 0.00 -
P/NAPS 0.24 0.27 0.49 0.35 0.37 0.41 0.35 -6.09%
Price Multiplier on Announcement Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 16/01/20 24/01/19 25/01/18 19/01/17 21/01/16 23/01/15 23/01/14 -
Price 0.64 0.58 1.04 0.78 0.80 0.795 0.75 -
P/RPS 0.37 0.28 0.60 0.89 1.09 0.76 0.71 -10.28%
P/EPS 3.37 4.50 17.72 -33.33 54.29 13.20 10.63 -17.41%
EY 29.71 22.23 5.64 -3.00 1.84 7.58 9.41 21.11%
DY 2.34 0.00 0.00 0.00 0.00 2.52 0.00 -
P/NAPS 0.24 0.24 0.46 0.35 0.36 0.36 0.36 -6.53%

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