[EUPE] YoY Cumulative Quarter Result on 30-Nov-2022 [#3]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
19-Jan-2023
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2023
Quarter
30-Nov-2022 [#3]
Profit Trend
QoQ- 17.96%
YoY- -8.96%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Cumulative Result
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
Revenue 319,565 232,899 123,193 145,664 232,618 220,526 268,329 2.95%
PBT 50,461 35,428 21,242 28,864 65,502 54,956 55,513 -1.57%
Tax -14,388 -10,245 -4,488 -7,987 -17,353 -13,987 -15,723 -1.46%
NP 36,073 25,183 16,754 20,877 48,149 40,969 39,790 -1.61%
-
NP to SH 31,592 20,860 14,847 16,309 31,256 24,340 16,500 11.42%
-
Tax Rate 28.51% 28.92% 21.13% 27.67% 26.49% 25.45% 28.32% -
Total Cost 283,492 207,716 106,439 124,787 184,469 179,557 228,539 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 3,208 1,920 2,303 1,920 - 1,920 - -
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 6.14% 4.55% 3.47% 3.98% 8.14% 7.07% 5.37% -
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 219.10 181.95 96.24 113.80 181.73 172.29 209.63 0.73%
EPS 21.66 16.30 11.60 12.74 24.42 19.02 12.89 9.02%
DPS 2.20 1.50 1.80 1.50 0.00 1.50 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 217.06 158.19 83.68 98.94 158.00 149.79 182.26 2.95%
EPS 21.46 14.17 10.08 11.08 21.23 16.53 11.21 11.41%
DPS 2.18 1.30 1.56 1.30 0.00 1.30 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 0.45 0.49 0.83 0.70 0.37 0.37 0.31 6.40%
P/EPS 4.59 5.46 6.90 6.28 2.72 3.34 5.08 -1.67%
EY 21.77 18.31 14.50 15.93 36.72 29.95 19.68 1.69%
DY 2.21 1.69 2.25 1.87 0.00 2.36 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 0.45 0.48 0.90 0.71 0.48 0.37 0.28 8.22%
P/EPS 4.52 5.34 7.50 6.32 3.58 3.37 4.50 0.07%
EY 22.10 18.73 13.33 15.83 27.91 29.71 22.23 -0.09%
DY 2.24 1.72 2.07 1.86 0.00 2.34 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