[EUPE] YoY TTM Result on 30-Nov-2021 [#3]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
21-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2022
Quarter
30-Nov-2021 [#3]
Profit Trend
QoQ- -18.62%
YoY- -33.19%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
TTM Result
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Revenue 311,701 200,697 217,071 310,412 312,136 359,764 278,320 1.90%
PBT 51,252 32,099 46,189 81,733 84,673 62,237 18,565 18.43%
Tax -14,531 -7,058 -12,084 -21,266 -21,993 -15,686 -5,492 17.59%
NP 36,721 25,041 34,105 60,467 62,680 46,551 13,073 18.77%
-
NP to SH 32,137 21,984 27,242 40,777 38,140 18,577 3,124 47.44%
-
Tax Rate 28.35% 21.99% 26.16% 26.02% 25.97% 25.20% 29.58% -
Total Cost 274,980 175,656 182,966 249,945 249,456 313,213 265,247 0.60%
-
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 2,303 1,920 - 1,920 - - -
Div Payout % 5.97% 10.48% 7.05% - 5.03% - - -
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 11.78% 12.48% 15.71% 19.48% 20.08% 12.94% 4.70% -
ROE 7.01% 5.14% 6.65% 10.62% 11.08% 6.05% 1.08% -
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 243.52 156.79 169.59 242.51 243.86 281.07 217.44 1.90%
EPS 25.11 17.18 21.28 31.86 29.80 14.51 2.44 47.45%
DPS 1.50 1.80 1.50 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 211.75 136.34 147.47 210.88 212.05 244.40 189.08 1.90%
EPS 21.83 14.93 18.51 27.70 25.91 12.62 2.12 47.47%
DPS 1.30 1.57 1.30 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 0.37 0.51 0.47 0.27 0.26 0.23 0.51 -5.20%
P/EPS 3.54 4.66 3.76 2.09 2.13 4.51 45.07 -34.54%
EY 28.21 21.47 26.60 47.91 46.92 22.16 2.22 52.73%
DY 1.69 2.25 1.87 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 0.36 0.55 0.47 0.36 0.26 0.21 0.48 -4.67%
P/EPS 3.47 5.07 3.78 2.75 2.15 4.00 42.61 -34.15%
EY 28.86 19.74 26.44 36.41 46.56 25.02 2.35 51.86%
DY 1.72 2.07 1.86 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