[EUPE] YoY Cumulative Quarter Result on 30-Nov-2018 [#3]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
24-Jan-2019
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2019
Quarter
30-Nov-2018 [#3]
Profit Trend
QoQ- 36.71%
YoY- 119.62%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Cumulative Result
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Revenue 145,664 232,618 220,526 268,329 222,648 111,538 93,902 7.58%
PBT 28,864 65,502 54,956 55,513 23,040 5,064 3,023 45.60%
Tax -7,987 -17,353 -13,987 -15,723 -5,441 -4,672 -1,282 35.61%
NP 20,877 48,149 40,969 39,790 17,599 392 1,741 51.23%
-
NP to SH 16,309 31,256 24,340 16,500 7,513 -2,990 1,886 43.22%
-
Tax Rate 27.67% 26.49% 25.45% 28.32% 23.62% 92.26% 42.41% -
Total Cost 124,787 184,469 179,557 228,539 205,049 111,146 92,161 5.17%
-
Net Worth 409,600 384,000 344,320 307,200 288,000 284,944 285,440 6.19%
Dividend
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Div 1,920 - 1,920 - - - - -
Div Payout % 11.77% - 7.89% - - - - -
Equity
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Net Worth 409,600 384,000 344,320 307,200 288,000 284,944 285,440 6.19%
NOSH 128,000 128,000 128,000 128,000 128,000 128,000 128,000 0.00%
Ratio Analysis
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
NP Margin 14.33% 20.70% 18.58% 14.83% 7.90% 0.35% 1.85% -
ROE 3.98% 8.14% 7.07% 5.37% 2.61% -1.05% 0.66% -
Per Share
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
RPS 113.80 181.73 172.29 209.63 173.94 87.29 73.36 7.58%
EPS 12.74 24.42 19.02 12.89 5.87 -2.34 1.47 43.27%
DPS 1.50 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 3.20 3.00 2.69 2.40 2.25 2.23 2.23 6.19%
Adjusted Per Share Value based on latest NOSH - 128,000
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
RPS 98.96 158.03 149.81 182.29 151.26 75.77 63.79 7.58%
EPS 11.08 21.23 16.54 11.21 5.10 -2.03 1.28 43.24%
DPS 1.30 0.00 1.30 0.00 0.00 0.00 0.00 -
NAPS 2.7826 2.6087 2.3391 2.087 1.9565 1.9358 1.9391 6.19%
Price Multiplier on Financial Quarter End Date
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Date 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 -
Price 0.80 0.665 0.635 0.655 1.10 0.78 0.83 -
P/RPS 0.70 0.37 0.37 0.31 0.63 0.89 1.13 -7.66%
P/EPS 6.28 2.72 3.34 5.08 18.74 -33.33 56.33 -30.60%
EY 15.93 36.72 29.95 19.68 5.34 -3.00 1.78 44.04%
DY 1.87 0.00 2.36 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.22 0.24 0.27 0.49 0.35 0.37 -6.31%
Price Multiplier on Announcement Date
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Date 21/01/22 21/01/21 16/01/20 24/01/19 25/01/18 19/01/17 21/01/16 -
Price 0.805 0.875 0.64 0.58 1.04 0.78 0.80 -
P/RPS 0.71 0.48 0.37 0.28 0.60 0.89 1.09 -6.88%
P/EPS 6.32 3.58 3.37 4.50 17.72 -33.33 54.29 -30.10%
EY 15.83 27.91 29.71 22.23 5.64 -3.00 1.84 43.09%
DY 1.86 0.00 2.34 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.29 0.24 0.24 0.46 0.35 0.36 -5.89%

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