[EUPE] QoQ Annualized Quarter Result on 31-May-2024 [#1]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
25-Jul-2024
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2025
Quarter
31-May-2024 [#1]
Profit Trend
QoQ- 6.63%
YoY- 38.56%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Revenue 448,296 340,175 310,532 287,196 282,068 201,995 164,257 95.17%
PBT 60,740 57,808 47,237 40,352 45,176 37,066 28,322 66.22%
Tax -17,624 -16,475 -13,660 -10,802 -10,984 -8,774 -5,984 105.33%
NP 43,116 41,333 33,577 29,550 34,192 28,292 22,338 54.96%
-
NP to SH 37,748 35,400 27,813 24,276 27,244 26,124 19,796 53.71%
-
Tax Rate 29.02% 28.50% 28.92% 26.77% 24.31% 23.67% 21.13% -
Total Cost 405,180 298,842 276,954 257,646 247,876 173,703 141,918 101.12%
-
Net Worth 486,614 443,382 458,239 449,279 445,440 439,040 427,519 9.00%
Dividend
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Div 12,594 1,944 2,560 3,840 7,680 2,303 3,071 155.98%
Div Payout % 33.37% 5.49% 9.20% 15.82% 28.19% 8.82% 15.52% -
Equity
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Net Worth 486,614 443,382 458,239 449,279 445,440 439,040 427,519 9.00%
NOSH 147,200 141,600 128,000 128,000 128,000 128,000 128,000 9.75%
Ratio Analysis
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
NP Margin 9.62% 12.15% 10.81% 10.29% 12.12% 14.01% 13.60% -
ROE 7.76% 7.98% 6.07% 5.40% 6.12% 5.95% 4.63% -
Per Share
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
RPS 313.23 262.39 242.60 224.37 220.37 157.81 128.33 81.18%
EPS 26.36 27.57 21.73 18.96 21.28 20.41 15.47 42.61%
DPS 8.80 1.50 2.00 3.00 6.00 1.80 2.40 137.59%
NAPS 3.40 3.42 3.58 3.51 3.48 3.43 3.34 1.19%
Adjusted Per Share Value based on latest NOSH - 147,200
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
RPS 304.55 231.10 210.96 195.11 191.62 137.22 111.59 95.17%
EPS 25.64 24.05 18.89 16.49 18.51 17.75 13.45 53.68%
DPS 8.56 1.32 1.74 2.61 5.22 1.57 2.09 155.76%
NAPS 3.3058 3.0121 3.113 3.0522 3.0261 2.9826 2.9043 9.00%
Price Multiplier on Financial Quarter End Date
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Date 31/05/24 29/02/24 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 -
Price 1.35 0.875 0.89 0.875 0.845 0.875 0.80 -
P/RPS 0.43 0.33 0.37 0.39 0.38 0.55 0.62 -21.63%
P/EPS 5.12 3.20 4.10 4.61 3.97 4.29 5.17 -0.64%
EY 19.54 31.21 24.41 21.68 25.19 23.33 19.33 0.72%
DY 6.52 1.71 2.25 3.43 7.10 2.06 3.00 67.70%
P/NAPS 0.40 0.26 0.25 0.25 0.24 0.26 0.24 40.52%
Price Multiplier on Announcement Date
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Date 25/07/24 25/04/24 24/01/24 26/10/23 27/07/23 27/04/23 19/01/23 -
Price 1.28 1.44 0.87 0.88 0.85 0.85 0.87 -
P/RPS 0.41 0.55 0.36 0.39 0.39 0.54 0.68 -28.60%
P/EPS 4.85 5.27 4.00 4.64 3.99 4.16 5.63 -9.45%
EY 20.61 18.96 24.98 21.55 25.04 24.01 17.78 10.33%
DY 6.88 1.04 2.30 3.41 7.06 2.12 2.76 83.74%
P/NAPS 0.38 0.42 0.24 0.25 0.24 0.25 0.26 28.75%

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