[EUPE] QoQ Cumulative Quarter 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- 107.02%
YoY- -47.82%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Cumulative Result
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Revenue 75,228 31,815 223,168 145,664 87,060 53,903 304,025 -60.48%
PBT 15,877 11,388 39,721 28,864 14,208 9,576 82,827 -66.65%
Tax -2,407 -944 -10,557 -7,987 -4,346 -2,636 -21,450 -76.64%
NP 13,470 10,444 29,164 20,877 9,862 6,940 61,377 -63.51%
-
NP to SH 12,587 10,358 23,446 16,309 7,878 5,191 42,189 -55.25%
-
Tax Rate 15.16% 8.29% 26.58% 27.67% 30.59% 27.53% 25.90% -
Total Cost 61,758 21,371 194,004 124,787 77,198 46,963 242,648 -59.73%
-
Net Worth 427,519 426,239 414,720 409,600 401,920 398,079 394,239 5.53%
Dividend
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Div 2,303 - 1,920 1,920 1,920 - - -
Div Payout % 18.30% - 8.19% 11.77% 24.37% - - -
Equity
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Net Worth 427,519 426,239 414,720 409,600 401,920 398,079 394,239 5.53%
NOSH 128,000 128,000 128,000 128,000 128,000 128,000 128,000 0.00%
Ratio Analysis
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
NP Margin 17.91% 32.83% 13.07% 14.33% 11.33% 12.87% 20.19% -
ROE 2.94% 2.43% 5.65% 3.98% 1.96% 1.30% 10.70% -
Per Share
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 58.77 24.86 174.35 113.80 68.02 42.11 237.52 -60.48%
EPS 9.83 8.09 18.32 12.74 6.15 4.06 32.96 -55.26%
DPS 1.80 0.00 1.50 1.50 1.50 0.00 0.00 -
NAPS 3.34 3.33 3.24 3.20 3.14 3.11 3.08 5.53%
Adjusted Per Share Value based on latest NOSH - 128,000
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 51.11 21.61 151.61 98.96 59.14 36.62 206.54 -60.48%
EPS 8.55 7.04 15.93 11.08 5.35 3.53 28.66 -55.25%
DPS 1.57 0.00 1.30 1.30 1.30 0.00 0.00 -
NAPS 2.9043 2.8957 2.8174 2.7826 2.7304 2.7043 2.6783 5.53%
Price Multiplier on Financial Quarter End Date
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 -
Price 0.79 0.80 0.815 0.80 0.83 0.80 0.825 -
P/RPS 1.34 3.22 0.47 0.70 1.22 1.90 0.35 144.13%
P/EPS 8.03 9.89 4.45 6.28 13.49 19.73 2.50 117.23%
EY 12.45 10.12 22.48 15.93 7.42 5.07 39.95 -53.93%
DY 2.28 0.00 1.84 1.87 1.81 0.00 0.00 -
P/NAPS 0.24 0.24 0.25 0.25 0.26 0.26 0.27 -7.53%
Price Multiplier on Announcement Date
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 27/10/22 28/07/22 28/04/22 21/01/22 22/10/21 30/07/21 22/04/21 -
Price 0.83 0.83 0.835 0.805 0.88 0.795 0.98 -
P/RPS 1.41 3.34 0.48 0.71 1.29 1.89 0.41 127.32%
P/EPS 8.44 10.26 4.56 6.32 14.30 19.60 2.97 100.24%
EY 11.85 9.75 21.94 15.83 6.99 5.10 33.63 -50.01%
DY 2.17 0.00 1.80 1.86 1.70 0.00 0.00 -
P/NAPS 0.25 0.25 0.26 0.25 0.28 0.26 0.32 -15.13%

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