[EUPE] YoY TTM 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- 239.15%
YoY- 303.25%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
TTM Result
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Revenue 310,412 312,136 359,764 278,320 146,967 127,438 184,182 9.08%
PBT 81,733 84,673 62,237 18,565 6,800 8,867 18,587 27.96%
Tax -21,266 -21,993 -15,686 -5,492 -4,964 -1,494 -6,079 23.18%
NP 60,467 62,680 46,551 13,073 1,836 7,373 12,508 30.00%
-
NP to SH 40,777 38,140 18,577 3,124 -1,537 7,639 12,305 22.07%
-
Tax Rate 26.02% 25.97% 25.20% 29.58% 73.00% 16.85% 32.71% -
Total Cost 249,945 249,456 313,213 265,247 145,131 120,065 171,674 6.45%
-
Net Worth 384,000 344,320 307,200 288,000 285,440 267,600 280,320 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 2,560 -
Div Payout % - 5.03% - - - 33.51% 20.80% -
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 384,000 344,320 307,200 288,000 285,440 267,600 280,320 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 19.48% 20.08% 12.94% 4.70% 1.25% 5.79% 6.79% -
ROE 10.62% 11.08% 6.05% 1.08% -0.54% 2.85% 4.39% -
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 242.51 243.86 281.07 217.44 114.82 106.20 143.89 9.08%
EPS 31.86 29.80 14.51 2.44 -1.20 6.37 9.61 22.08%
DPS 0.00 1.50 0.00 0.00 0.00 2.13 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 210.88 212.05 244.40 189.08 99.84 86.57 125.12 9.08%
EPS 27.70 25.91 12.62 2.12 -1.04 5.19 8.36 22.07%
DPS 0.00 1.30 0.00 0.00 0.00 1.74 1.74 -
NAPS 2.6087 2.3391 2.087 1.9565 1.9391 1.8179 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 0.26 0.23 0.51 0.68 0.78 0.62 -12.92%
P/EPS 2.09 2.13 4.51 45.07 -64.96 13.04 9.31 -22.02%
EY 47.91 46.92 22.16 2.22 -1.54 7.67 10.74 28.27%
DY 0.00 2.36 0.00 0.00 0.00 2.57 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 0.36 0.26 0.21 0.48 0.68 0.75 0.55 -6.81%
P/EPS 2.75 2.15 4.00 42.61 -64.96 12.57 8.27 -16.75%
EY 36.41 46.56 25.02 2.35 -1.54 7.96 12.09 20.15%
DY 0.00 2.34 0.00 0.00 0.00 2.67 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