[EUPE] YoY Cumulative Quarter Result on 31-Aug-2023 [#2]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
26-Oct-2023
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2024
Quarter
31-Aug-2023 [#2]
Profit Trend
QoQ- 78.21%
YoY- -3.57%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Cumulative Result
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Revenue 215,202 143,598 75,228 87,060 151,868 163,896 173,981 3.60%
PBT 36,328 20,176 15,877 14,208 35,305 41,416 41,337 -2.12%
Tax -8,773 -5,401 -2,407 -4,346 -9,427 -10,617 -11,789 -4.80%
NP 27,555 14,775 13,470 9,862 25,878 30,799 29,548 -1.15%
-
NP to SH 24,275 12,138 12,587 7,878 16,592 17,744 12,069 12.34%
-
Tax Rate 24.15% 26.77% 15.16% 30.59% 26.70% 25.64% 28.52% -
Total Cost 187,647 128,823 61,758 77,198 125,990 133,097 144,433 4.45%
-
Net Worth 510,784 449,279 427,519 401,920 368,640 337,920 302,079 9.14%
Dividend
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Div 3,238 1,920 2,303 1,920 - - - -
Div Payout % 13.34% 15.82% 18.30% 24.37% - - - -
Equity
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Net Worth 510,784 449,279 427,519 401,920 368,640 337,920 302,079 9.14%
NOSH 147,200 128,000 128,000 128,000 128,000 128,000 128,000 2.35%
Ratio Analysis
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
NP Margin 12.80% 10.29% 17.91% 11.33% 17.04% 18.79% 16.98% -
ROE 4.75% 2.70% 2.94% 1.96% 4.50% 5.25% 4.00% -
Per Share
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
RPS 146.20 112.19 58.77 68.02 118.65 128.04 135.92 1.22%
EPS 16.72 9.48 9.83 6.15 12.96 13.86 9.43 10.00%
DPS 2.20 1.50 1.80 1.50 0.00 0.00 0.00 -
NAPS 3.47 3.51 3.34 3.14 2.88 2.64 2.36 6.62%
Adjusted Per Share Value based on latest NOSH - 128,000
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
RPS 146.20 97.55 51.11 59.14 103.17 111.34 118.19 3.60%
EPS 16.72 8.25 8.55 5.35 11.27 12.05 8.20 12.59%
DPS 2.20 1.30 1.57 1.30 0.00 0.00 0.00 -
NAPS 3.47 3.0522 2.9043 2.7304 2.5043 2.2957 2.0522 9.13%
Price Multiplier on Financial Quarter End Date
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Date 30/08/24 30/08/23 30/08/22 30/08/21 28/08/20 30/08/19 30/08/18 -
Price 1.10 0.875 0.79 0.83 0.58 0.62 0.735 -
P/RPS 0.75 0.78 1.34 1.22 0.49 0.48 0.54 5.62%
P/EPS 6.67 9.23 8.03 13.49 4.47 4.47 7.80 -2.57%
EY 14.99 10.84 12.45 7.42 22.35 22.36 12.83 2.62%
DY 2.00 1.71 2.28 1.81 0.00 0.00 0.00 -
P/NAPS 0.32 0.25 0.24 0.26 0.20 0.23 0.31 0.53%
Price Multiplier on Announcement Date
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Date 18/10/24 26/10/23 27/10/22 22/10/21 22/10/20 24/10/19 24/10/18 -
Price 1.15 0.88 0.83 0.88 0.58 0.63 0.75 -
P/RPS 0.79 0.78 1.41 1.29 0.49 0.49 0.55 6.21%
P/EPS 6.97 9.28 8.44 14.30 4.47 4.54 7.95 -2.16%
EY 14.34 10.78 11.85 6.99 22.35 22.00 12.57 2.21%
DY 1.91 1.70 2.17 1.70 0.00 0.00 0.00 -
P/NAPS 0.33 0.25 0.25 0.28 0.20 0.24 0.32 0.51%

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