[EUPE] QoQ Annualized Quarter 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- -50.78%
YoY- 1255.35%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Revenue 223,168 194,218 174,120 215,612 304,025 310,157 303,736 -18.62%
PBT 39,721 38,485 28,416 38,304 82,827 87,336 70,610 -31.92%
Tax -10,557 -10,649 -8,692 -10,544 -21,450 -23,137 -18,854 -32.13%
NP 29,164 27,836 19,724 27,760 61,377 64,198 51,756 -31.84%
-
NP to SH 23,446 21,745 15,756 20,764 42,189 41,674 33,184 -20.72%
-
Tax Rate 26.58% 27.67% 30.59% 27.53% 25.90% 26.49% 26.70% -
Total Cost 194,004 166,382 154,396 187,852 242,648 245,958 251,980 -16.03%
-
Net Worth 414,720 409,600 401,920 398,079 394,239 384,000 368,640 8.19%
Dividend
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Div 1,920 2,560 3,840 - - - - -
Div Payout % 8.19% 11.77% 24.37% - - - - -
Equity
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Net Worth 414,720 409,600 401,920 398,079 394,239 384,000 368,640 8.19%
NOSH 128,000 128,000 128,000 128,000 128,000 128,000 128,000 0.00%
Ratio Analysis
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
NP Margin 13.07% 14.33% 11.33% 12.87% 20.19% 20.70% 17.04% -
ROE 5.65% 5.31% 3.92% 5.22% 10.70% 10.85% 9.00% -
Per Share
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 174.35 151.73 136.03 168.45 237.52 242.31 237.29 -18.62%
EPS 18.32 16.99 12.30 16.24 32.96 32.56 25.92 -20.70%
DPS 1.50 2.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 3.24 3.20 3.14 3.11 3.08 3.00 2.88 8.19%
Adjusted Per Share Value based on latest NOSH - 128,000
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 151.61 131.94 118.29 146.48 206.54 210.70 206.34 -18.61%
EPS 15.93 14.77 10.70 14.11 28.66 28.31 22.54 -20.70%
DPS 1.30 1.74 2.61 0.00 0.00 0.00 0.00 -
NAPS 2.8174 2.7826 2.7304 2.7043 2.6783 2.6087 2.5043 8.19%
Price Multiplier on Financial Quarter End Date
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Date 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 -
Price 0.815 0.80 0.83 0.80 0.825 0.665 0.58 -
P/RPS 0.47 0.53 0.61 0.47 0.35 0.27 0.24 56.72%
P/EPS 4.45 4.71 6.74 4.93 2.50 2.04 2.24 58.22%
EY 22.48 21.24 14.83 20.28 39.95 48.96 44.70 -36.83%
DY 1.84 2.50 3.61 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.26 0.26 0.27 0.22 0.20 16.08%
Price Multiplier on Announcement Date
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Date 28/04/22 21/01/22 22/10/21 30/07/21 22/04/21 21/01/21 22/10/20 -
Price 0.835 0.805 0.88 0.795 0.98 0.875 0.58 -
P/RPS 0.48 0.53 0.65 0.47 0.41 0.36 0.24 58.94%
P/EPS 4.56 4.74 7.15 4.90 2.97 2.69 2.24 60.83%
EY 21.94 21.10 13.99 20.40 33.63 37.21 44.70 -37.85%
DY 1.80 2.48 3.41 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.28 0.26 0.32 0.29 0.20 19.17%

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