[EUPE] YoY Cumulative 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- 54.84%
YoY- 351.27%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Cumulative Result
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Revenue 232,618 220,526 268,329 222,648 111,538 93,902 134,149 9.59%
PBT 65,502 54,956 55,513 23,040 5,064 3,023 12,508 31.74%
Tax -17,353 -13,987 -15,723 -5,441 -4,672 -1,282 -4,795 23.88%
NP 48,149 40,969 39,790 17,599 392 1,741 7,713 35.65%
-
NP to SH 31,256 24,340 16,500 7,513 -2,990 1,886 7,710 26.24%
-
Tax Rate 26.49% 25.45% 28.32% 23.62% 92.26% 42.41% 38.34% -
Total Cost 184,469 179,557 228,539 205,049 111,146 92,161 126,436 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 - 1,920 - - - - 2,560 -
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 8.14% 7.07% 5.37% 2.61% -1.05% 0.66% 2.75% -
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 181.73 172.29 209.63 173.94 87.29 73.36 104.80 9.59%
EPS 24.42 19.02 12.89 5.87 -2.34 1.47 6.02 26.25%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 2.00 -
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 158.03 149.81 182.29 151.26 75.77 63.79 91.13 9.59%
EPS 21.23 16.54 11.21 5.10 -2.03 1.28 5.24 26.23%
DPS 0.00 1.30 0.00 0.00 0.00 0.00 1.74 -
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 0.37 0.37 0.31 0.63 0.89 1.13 0.85 -12.93%
P/EPS 2.72 3.34 5.08 18.74 -33.33 56.33 14.86 -24.62%
EY 36.72 29.95 19.68 5.34 -3.00 1.78 6.73 32.64%
DY 0.00 2.36 0.00 0.00 0.00 0.00 2.23 -
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 0.48 0.37 0.28 0.60 0.89 1.09 0.76 -7.36%
P/EPS 3.58 3.37 4.50 17.72 -33.33 54.29 13.20 -19.52%
EY 27.91 29.71 22.23 5.64 -3.00 1.84 7.58 24.24%
DY 0.00 2.34 0.00 0.00 0.00 0.00 2.52 -
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