[EUPE] QoQ TTM Result on 31-Aug-2021 [#2]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
22-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2022
Quarter
31-Aug-2021 [#2]
Profit Trend
QoQ- -28.77%
YoY- 2.34%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
TTM Result
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Revenue 201,080 223,168 217,071 239,217 327,520 304,025 310,412 -25.15%
PBT 41,533 39,721 46,189 61,730 88,809 82,827 81,733 -36.34%
Tax -8,865 -10,557 -12,084 -16,369 -22,376 -21,450 -21,266 -44.22%
NP 32,668 29,164 34,105 45,361 66,433 61,377 60,467 -33.69%
-
NP to SH 28,613 23,446 27,242 33,475 46,997 42,189 40,777 -21.05%
-
Tax Rate 21.34% 26.58% 26.16% 26.52% 25.20% 25.90% 26.02% -
Total Cost 168,412 194,004 182,966 193,856 261,087 242,648 249,945 -23.16%
-
Net Worth 426,239 414,720 409,600 401,920 398,079 394,239 384,000 7.21%
Dividend
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Div 1,920 1,920 1,920 1,920 - - - -
Div Payout % 6.71% 8.19% 7.05% 5.74% - - - -
Equity
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Net Worth 426,239 414,720 409,600 401,920 398,079 394,239 384,000 7.21%
NOSH 128,000 128,000 128,000 128,000 128,000 128,000 128,000 0.00%
Ratio Analysis
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
NP Margin 16.25% 13.07% 15.71% 18.96% 20.28% 20.19% 19.48% -
ROE 6.71% 5.65% 6.65% 8.33% 11.81% 10.70% 10.62% -
Per Share
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
RPS 157.09 174.35 169.59 186.89 255.88 237.52 242.51 -25.15%
EPS 22.35 18.32 21.28 26.15 36.72 32.96 31.86 -21.06%
DPS 1.50 1.50 1.50 1.50 0.00 0.00 0.00 -
NAPS 3.33 3.24 3.20 3.14 3.11 3.08 3.00 7.21%
Adjusted Per Share Value based on latest NOSH - 128,000
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
RPS 136.60 151.61 147.47 162.51 222.50 206.54 210.88 -25.15%
EPS 19.44 15.93 18.51 22.74 31.93 28.66 27.70 -21.04%
DPS 1.30 1.30 1.30 1.30 0.00 0.00 0.00 -
NAPS 2.8957 2.8174 2.7826 2.7304 2.7043 2.6783 2.6087 7.21%
Price Multiplier on Financial Quarter End Date
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Date 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 -
Price 0.80 0.815 0.80 0.83 0.80 0.825 0.665 -
P/RPS 0.51 0.47 0.47 0.44 0.31 0.35 0.27 52.86%
P/EPS 3.58 4.45 3.76 3.17 2.18 2.50 2.09 43.20%
EY 27.94 22.48 26.60 31.51 45.90 39.95 47.91 -30.22%
DY 1.87 1.84 1.87 1.81 0.00 0.00 0.00 -
P/NAPS 0.24 0.25 0.25 0.26 0.26 0.27 0.22 5.97%
Price Multiplier on Announcement Date
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Date 28/07/22 28/04/22 21/01/22 22/10/21 30/07/21 22/04/21 21/01/21 -
Price 0.83 0.835 0.805 0.88 0.795 0.98 0.875 -
P/RPS 0.53 0.48 0.47 0.47 0.31 0.41 0.36 29.44%
P/EPS 3.71 4.56 3.78 3.36 2.17 2.97 2.75 22.11%
EY 26.93 21.94 26.44 29.72 46.18 33.63 36.41 -18.22%
DY 1.81 1.80 1.86 1.70 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.25 0.28 0.26 0.32 0.29 -9.42%

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