[EUPE] QoQ TTM Result on 31-Aug-2020 [#2]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
22-Oct-2020
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2021
Quarter
31-Aug-2020 [#2]
Profit Trend
QoQ- 21.89%
YoY- -9.08%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
TTM Result
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
Revenue 327,520 304,025 310,412 286,292 244,028 298,320 312,136 3.25%
PBT 88,809 82,827 81,733 65,076 54,570 71,187 84,673 3.22%
Tax -22,376 -21,450 -21,266 -16,710 -14,299 -17,900 -21,993 1.15%
NP 66,433 61,377 60,467 48,366 40,271 53,287 62,680 3.94%
-
NP to SH 46,997 42,189 40,777 32,709 26,834 33,861 38,140 14.92%
-
Tax Rate 25.20% 25.90% 26.02% 25.68% 26.20% 25.15% 25.97% -
Total Cost 261,087 242,648 249,945 237,926 203,757 245,033 249,456 3.08%
-
Net Worth 398,079 394,239 384,000 368,640 353,279 352,000 344,320 10.14%
Dividend
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
Div - - - 1,920 1,920 1,920 1,920 -
Div Payout % - - - 5.87% 7.16% 5.67% 5.03% -
Equity
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
Net Worth 398,079 394,239 384,000 368,640 353,279 352,000 344,320 10.14%
NOSH 128,000 128,000 128,000 128,000 128,000 128,000 128,000 0.00%
Ratio Analysis
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
NP Margin 20.28% 20.19% 19.48% 16.89% 16.50% 17.86% 20.08% -
ROE 11.81% 10.70% 10.62% 8.87% 7.60% 9.62% 11.08% -
Per Share
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
RPS 255.88 237.52 242.51 223.67 190.65 233.06 243.86 3.25%
EPS 36.72 32.96 31.86 25.55 20.96 26.45 29.80 14.92%
DPS 0.00 0.00 0.00 1.50 1.50 1.50 1.50 -
NAPS 3.11 3.08 3.00 2.88 2.76 2.75 2.69 10.14%
Adjusted Per Share Value based on latest NOSH - 128,000
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
RPS 222.50 206.54 210.88 194.49 165.78 202.66 212.05 3.25%
EPS 31.93 28.66 27.70 22.22 18.23 23.00 25.91 14.92%
DPS 0.00 0.00 0.00 1.30 1.30 1.30 1.30 -
NAPS 2.7043 2.6783 2.6087 2.5043 2.40 2.3913 2.3391 10.14%
Price Multiplier on Financial Quarter End Date
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
Date 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 28/02/20 29/11/19 -
Price 0.80 0.825 0.665 0.58 0.54 0.58 0.635 -
P/RPS 0.31 0.35 0.27 0.26 0.28 0.25 0.26 12.42%
P/EPS 2.18 2.50 2.09 2.27 2.58 2.19 2.13 1.55%
EY 45.90 39.95 47.91 44.06 38.82 45.61 46.92 -1.45%
DY 0.00 0.00 0.00 2.59 2.78 2.59 2.36 -
P/NAPS 0.26 0.27 0.22 0.20 0.20 0.21 0.24 5.47%
Price Multiplier on Announcement Date
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
Date 30/07/21 22/04/21 21/01/21 22/10/20 23/07/20 14/05/20 16/01/20 -
Price 0.795 0.98 0.875 0.58 0.535 0.545 0.64 -
P/RPS 0.31 0.41 0.36 0.26 0.28 0.23 0.26 12.42%
P/EPS 2.17 2.97 2.75 2.27 2.55 2.06 2.15 0.61%
EY 46.18 33.63 36.41 44.06 39.19 48.54 46.56 -0.54%
DY 0.00 0.00 0.00 2.59 2.80 2.75 2.34 -
P/NAPS 0.26 0.32 0.29 0.20 0.19 0.20 0.24 5.47%

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