[EUPE] YoY Annualized 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- 38.01%
YoY- -47.82%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
Revenue 426,086 310,532 164,257 194,218 310,157 294,034 357,772 2.95%
PBT 67,281 47,237 28,322 38,485 87,336 73,274 74,017 -1.57%
Tax -19,184 -13,660 -5,984 -10,649 -23,137 -18,649 -20,964 -1.46%
NP 48,097 33,577 22,338 27,836 64,198 54,625 53,053 -1.61%
-
NP to SH 42,122 27,813 19,796 21,745 41,674 32,453 22,000 11.42%
-
Tax Rate 28.51% 28.92% 21.13% 27.67% 26.49% 25.45% 28.32% -
Total Cost 377,989 276,954 141,918 166,382 245,958 239,409 304,718 3.65%
-
Net Worth 514,865 458,239 427,519 409,600 384,000 344,320 307,200 8.97%
Dividend
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
Div 4,278 2,560 3,071 2,560 - 2,560 - -
Div Payout % 10.16% 9.20% 15.52% 11.77% - 7.89% - -
Equity
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
Net Worth 514,865 458,239 427,519 409,600 384,000 344,320 307,200 8.97%
NOSH 145,854 128,000 128,000 128,000 128,000 128,000 128,000 2.19%
Ratio Analysis
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
NP Margin 11.29% 10.81% 13.60% 14.33% 20.70% 18.58% 14.83% -
ROE 8.18% 6.07% 4.63% 5.31% 10.85% 9.43% 7.16% -
Per Share
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
RPS 292.13 242.60 128.33 151.73 242.31 229.71 279.51 0.73%
EPS 28.88 21.73 15.47 16.99 32.56 25.36 17.19 9.02%
DPS 2.93 2.00 2.40 2.00 0.00 2.00 0.00 -
NAPS 3.53 3.58 3.34 3.20 3.00 2.69 2.40 6.63%
Adjusted Per Share Value based on latest NOSH - 128,000
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
RPS 289.42 210.93 111.57 131.92 210.67 199.72 243.01 2.95%
EPS 28.61 18.89 13.45 14.77 28.31 22.04 14.94 11.42%
DPS 2.91 1.74 2.09 1.74 0.00 1.74 0.00 -
NAPS 3.4972 3.1125 2.9039 2.7822 2.6083 2.3388 2.0866 8.97%
Price Multiplier on Financial Quarter End Date
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
Date 29/11/24 30/11/23 30/11/22 30/11/21 30/11/20 29/11/19 30/11/18 -
Price 0.995 0.89 0.80 0.80 0.665 0.635 0.655 -
P/RPS 0.34 0.37 0.62 0.53 0.27 0.28 0.23 6.72%
P/EPS 3.45 4.10 5.17 4.71 2.04 2.50 3.81 -1.63%
EY 29.03 24.41 19.33 21.24 48.96 39.93 26.24 1.69%
DY 2.95 2.25 3.00 2.50 0.00 3.15 0.00 -
P/NAPS 0.28 0.25 0.24 0.25 0.22 0.24 0.27 0.60%
Price Multiplier on Announcement Date
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
Date 23/01/25 24/01/24 19/01/23 21/01/22 21/01/21 16/01/20 24/01/19 -
Price 0.98 0.87 0.87 0.805 0.875 0.64 0.58 -
P/RPS 0.34 0.36 0.68 0.53 0.36 0.28 0.21 8.35%
P/EPS 3.39 4.00 5.63 4.74 2.69 2.52 3.37 0.09%
EY 29.47 24.98 17.78 21.10 37.21 39.62 29.63 -0.09%
DY 2.99 2.30 2.76 2.48 0.00 3.13 0.00 -
P/NAPS 0.28 0.24 0.26 0.25 0.29 0.24 0.24 2.60%

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