[EUPE] YoY TTM Result on 31-May-2021 [#1]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
30-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2022
Quarter
31-May-2021 [#1]
Profit Trend
QoQ- 11.4%
YoY- 75.14%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
TTM Result
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Revenue 381,732 240,697 201,080 327,520 244,028 368,167 332,841 2.30%
PBT 61,699 36,972 41,533 88,809 54,570 90,918 39,631 7.64%
Tax -18,135 -10,576 -8,865 -22,376 -14,299 -24,940 -7,916 14.80%
NP 43,564 26,396 32,668 66,433 40,271 65,978 31,715 5.42%
-
NP to SH 38,026 22,577 28,613 46,997 26,834 33,664 12,646 20.11%
-
Tax Rate 29.39% 28.61% 21.34% 25.20% 26.20% 27.43% 19.97% -
Total Cost 338,168 214,301 168,412 261,087 203,757 302,189 301,126 1.95%
-
Net Worth 486,614 445,440 426,239 398,079 353,279 327,679 294,399 8.72%
Dividend
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Div 3,148 4,223 1,920 - 1,920 - - -
Div Payout % 8.28% 18.71% 6.71% - 7.16% - - -
Equity
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Net Worth 486,614 445,440 426,239 398,079 353,279 327,679 294,399 8.72%
NOSH 147,200 128,000 128,000 128,000 128,000 128,000 128,000 2.35%
Ratio Analysis
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
NP Margin 11.41% 10.97% 16.25% 20.28% 16.50% 17.92% 9.53% -
ROE 7.81% 5.07% 6.71% 11.81% 7.60% 10.27% 4.30% -
Per Share
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
RPS 266.72 188.04 157.09 255.88 190.65 287.63 260.03 0.42%
EPS 26.57 17.64 22.35 36.72 20.96 26.30 9.88 17.90%
DPS 2.20 3.30 1.50 0.00 1.50 0.00 0.00 -
NAPS 3.40 3.48 3.33 3.11 2.76 2.56 2.30 6.72%
Adjusted Per Share Value based on latest NOSH - 128,000
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
RPS 259.33 163.52 136.60 222.50 165.78 250.11 226.11 2.30%
EPS 25.83 15.34 19.44 31.93 18.23 22.87 8.59 20.12%
DPS 2.14 2.87 1.30 0.00 1.30 0.00 0.00 -
NAPS 3.3058 3.0261 2.8957 2.7043 2.40 2.2261 2.00 8.72%
Price Multiplier on Financial Quarter End Date
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Date 31/05/24 31/05/23 31/05/22 31/05/21 29/05/20 31/05/19 31/05/18 -
Price 1.35 0.845 0.80 0.80 0.54 0.64 0.79 -
P/RPS 0.51 0.45 0.51 0.31 0.28 0.22 0.30 9.23%
P/EPS 5.08 4.79 3.58 2.18 2.58 2.43 8.00 -7.28%
EY 19.68 20.87 27.94 45.90 38.82 41.09 12.51 7.83%
DY 1.63 3.91 1.87 0.00 2.78 0.00 0.00 -
P/NAPS 0.40 0.24 0.24 0.26 0.20 0.25 0.34 2.74%
Price Multiplier on Announcement Date
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Date 25/07/24 27/07/23 28/07/22 30/07/21 23/07/20 25/07/19 26/07/18 -
Price 1.28 0.85 0.83 0.795 0.535 0.685 0.785 -
P/RPS 0.48 0.45 0.53 0.31 0.28 0.24 0.30 8.14%
P/EPS 4.82 4.82 3.71 2.17 2.55 2.60 7.95 -7.99%
EY 20.76 20.75 26.93 46.18 39.19 38.39 12.59 8.68%
DY 1.72 3.88 1.81 0.00 2.80 0.00 0.00 -
P/NAPS 0.38 0.24 0.25 0.26 0.19 0.27 0.34 1.86%

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