[EUPE] QoQ Annualized Quarter Result on 30-Nov-2024 [#3]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
23-Jan-2025
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2025
Quarter
30-Nov-2024 [#3]
Profit Trend
QoQ- -13.24%
YoY- 51.45%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Revenue 426,086 430,404 448,296 340,175 310,532 287,196 282,068 31.55%
PBT 67,281 72,656 60,740 57,808 47,237 40,352 45,176 30.31%
Tax -19,184 -17,546 -17,624 -16,475 -13,660 -10,802 -10,984 44.88%
NP 48,097 55,110 43,116 41,333 33,577 29,550 34,192 25.46%
-
NP to SH 42,122 48,550 37,748 35,400 27,813 24,276 27,244 33.60%
-
Tax Rate 28.51% 24.15% 29.02% 28.50% 28.92% 26.77% 24.31% -
Total Cost 377,989 375,294 405,180 298,842 276,954 257,646 247,876 32.38%
-
Net Worth 514,865 510,784 486,614 443,382 458,239 449,279 445,440 10.10%
Dividend
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Div 4,278 6,476 12,594 1,944 2,560 3,840 7,680 -32.22%
Div Payout % 10.16% 13.34% 33.37% 5.49% 9.20% 15.82% 28.19% -
Equity
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Net Worth 514,865 510,784 486,614 443,382 458,239 449,279 445,440 10.10%
NOSH 145,854 147,200 147,200 141,600 128,000 128,000 128,000 9.06%
Ratio Analysis
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
NP Margin 11.29% 12.80% 9.62% 12.15% 10.81% 10.29% 12.12% -
ROE 8.18% 9.50% 7.76% 7.98% 6.07% 5.40% 6.12% -
Per Share
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
RPS 292.13 292.39 313.23 262.39 242.60 224.37 220.37 20.61%
EPS 28.88 33.44 26.36 27.57 21.73 18.96 21.28 22.51%
DPS 2.93 4.40 8.80 1.50 2.00 3.00 6.00 -37.90%
NAPS 3.53 3.47 3.40 3.42 3.58 3.51 3.48 0.95%
Adjusted Per Share Value based on latest NOSH - 147,223
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
RPS 289.42 292.35 304.50 231.06 210.93 195.08 191.59 31.55%
EPS 28.61 32.98 25.64 24.05 18.89 16.49 18.51 33.57%
DPS 2.91 4.40 8.55 1.32 1.74 2.61 5.22 -32.19%
NAPS 3.4972 3.4694 3.3053 3.0116 3.1125 3.0517 3.0256 10.10%
Price Multiplier on Financial Quarter End Date
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Date 29/11/24 30/08/24 31/05/24 29/02/24 30/11/23 30/08/23 31/05/23 -
Price 0.995 1.10 1.35 0.875 0.89 0.875 0.845 -
P/RPS 0.34 0.38 0.43 0.33 0.37 0.39 0.38 -7.12%
P/EPS 3.45 3.34 5.12 3.20 4.10 4.61 3.97 -8.91%
EY 29.03 29.98 19.54 31.21 24.41 21.68 25.19 9.89%
DY 2.95 4.00 6.52 1.71 2.25 3.43 7.10 -44.22%
P/NAPS 0.28 0.32 0.40 0.26 0.25 0.25 0.24 10.79%
Price Multiplier on Announcement Date
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Date 23/01/25 18/10/24 25/07/24 25/04/24 24/01/24 26/10/23 27/07/23 -
Price 0.98 1.15 1.28 1.44 0.87 0.88 0.85 -
P/RPS 0.34 0.39 0.41 0.55 0.36 0.39 0.39 -8.71%
P/EPS 3.39 3.49 4.85 5.27 4.00 4.64 3.99 -10.26%
EY 29.47 28.68 20.61 18.96 24.98 21.55 25.04 11.43%
DY 2.99 3.83 6.88 1.04 2.30 3.41 7.06 -43.51%
P/NAPS 0.28 0.33 0.38 0.42 0.24 0.25 0.24 10.79%

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