[EUPE] YoY Quarter Result on 30-Nov-2020 [#3]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
21-Jan-2021
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2021
Quarter
30-Nov-2020 [#3]
Profit Trend
QoQ- -9.53%
YoY- 122.32%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Quarter Result
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Revenue 89,301 47,965 58,604 80,750 56,630 94,348 70,421 4.03%
PBT 15,252 5,365 14,656 30,197 13,540 14,176 8,829 9.53%
Tax -4,844 -2,081 -3,641 -7,926 -3,370 -3,934 -761 36.11%
NP 10,408 3,284 11,015 22,271 10,170 10,242 8,068 4.33%
-
NP to SH 8,722 2,260 8,431 14,664 6,596 4,431 2,661 21.86%
-
Tax Rate 31.76% 38.79% 24.84% 26.25% 24.89% 27.75% 8.62% -
Total Cost 78,893 44,681 47,589 58,479 46,460 84,106 62,353 3.99%
-
Net Worth 458,239 427,519 409,600 384,000 344,320 307,200 288,000 8.04%
Dividend
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Div - - - - 1,920 - - -
Div Payout % - - - - 29.11% - - -
Equity
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Net Worth 458,239 427,519 409,600 384,000 344,320 307,200 288,000 8.04%
NOSH 128,000 128,000 128,000 128,000 128,000 128,000 128,000 0.00%
Ratio Analysis
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
NP Margin 11.65% 6.85% 18.80% 27.58% 17.96% 10.86% 11.46% -
ROE 1.90% 0.53% 2.06% 3.82% 1.92% 1.44% 0.92% -
Per Share
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 69.77 37.47 45.78 63.09 44.24 73.71 55.02 4.03%
EPS 6.81 1.77 6.59 11.46 5.15 3.46 2.08 21.84%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 3.58 3.34 3.20 3.00 2.69 2.40 2.25 8.04%
Adjusted Per Share Value based on latest NOSH - 128,000
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 60.67 32.58 39.81 54.86 38.47 64.10 47.84 4.03%
EPS 5.93 1.54 5.73 9.96 4.48 3.01 1.81 21.85%
DPS 0.00 0.00 0.00 0.00 1.30 0.00 0.00 -
NAPS 3.113 2.9043 2.7826 2.6087 2.3391 2.087 1.9565 8.04%
Price Multiplier on Financial Quarter End Date
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 30/11/23 30/11/22 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 -
Price 0.89 0.80 0.80 0.665 0.635 0.655 1.10 -
P/RPS 1.28 2.13 1.75 1.05 1.44 0.89 2.00 -7.16%
P/EPS 13.06 45.31 12.15 5.80 12.32 18.92 52.91 -20.78%
EY 7.66 2.21 8.23 17.23 8.12 5.29 1.89 26.25%
DY 0.00 0.00 0.00 0.00 2.36 0.00 0.00 -
P/NAPS 0.25 0.24 0.25 0.22 0.24 0.27 0.49 -10.60%
Price Multiplier on Announcement Date
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 24/01/24 19/01/23 21/01/22 21/01/21 16/01/20 24/01/19 25/01/18 -
Price 0.87 0.87 0.805 0.875 0.64 0.58 1.04 -
P/RPS 1.25 2.32 1.76 1.39 1.45 0.79 1.89 -6.65%
P/EPS 12.77 49.27 12.22 7.64 12.42 16.75 50.03 -20.34%
EY 7.83 2.03 8.18 13.09 8.05 5.97 2.00 25.52%
DY 0.00 0.00 0.00 0.00 2.34 0.00 0.00 -
P/NAPS 0.24 0.26 0.25 0.29 0.24 0.24 0.46 -10.27%

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