[EUPE] QoQ Cumulative 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- -87.7%
YoY- 1255.35%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Cumulative Result
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Revenue 223,168 145,664 87,060 53,903 304,025 232,618 151,868 29.34%
PBT 39,721 28,864 14,208 9,576 82,827 65,502 35,305 8.19%
Tax -10,557 -7,987 -4,346 -2,636 -21,450 -17,353 -9,427 7.86%
NP 29,164 20,877 9,862 6,940 61,377 48,149 25,878 8.31%
-
NP to SH 23,446 16,309 7,878 5,191 42,189 31,256 16,592 26.00%
-
Tax Rate 26.58% 27.67% 30.59% 27.53% 25.90% 26.49% 26.70% -
Total Cost 194,004 124,787 77,198 46,963 242,648 184,469 125,990 33.45%
-
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 1,920 1,920 - - - - -
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% 3.98% 1.96% 1.30% 10.70% 8.14% 4.50% -
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 174.35 113.80 68.02 42.11 237.52 181.73 118.65 29.34%
EPS 18.32 12.74 6.15 4.06 32.96 24.42 12.96 26.03%
DPS 1.50 1.50 1.50 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 98.96 59.14 36.62 206.54 158.03 103.17 29.34%
EPS 15.93 11.08 5.35 3.53 28.66 21.23 11.27 26.02%
DPS 1.30 1.30 1.30 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 0.70 1.22 1.90 0.35 0.37 0.49 -2.74%
P/EPS 4.45 6.28 13.49 19.73 2.50 2.72 4.47 -0.29%
EY 22.48 15.93 7.42 5.07 39.95 36.72 22.35 0.38%
DY 1.84 1.87 1.81 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 0.71 1.29 1.89 0.41 0.48 0.49 -1.36%
P/EPS 4.56 6.32 14.30 19.60 2.97 3.58 4.47 1.34%
EY 21.94 15.83 6.99 5.10 33.63 27.91 22.35 -1.23%
DY 1.80 1.86 1.70 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