[EUPE] YoY Cumulative Quarter Result on 31-May-2024 [#1]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
25-Jul-2024
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2025
Quarter
31-May-2024 [#1]
Profit Trend
QoQ- -73.34%
YoY- 38.56%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Cumulative Result
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Revenue 112,074 70,517 31,815 53,903 30,408 84,700 76,472 6.57%
PBT 15,185 11,294 11,388 9,576 3,594 20,211 14,523 0.74%
Tax -4,406 -2,746 -944 -2,636 -1,710 -5,311 -4,100 1.20%
NP 10,779 8,548 10,444 6,940 1,884 14,900 10,423 0.56%
-
NP to SH 9,437 6,811 10,358 5,191 383 7,410 4,046 15.14%
-
Tax Rate 29.02% 24.31% 8.29% 27.53% 47.58% 26.28% 28.23% -
Total Cost 101,295 61,969 21,371 46,963 28,524 69,800 66,049 7.38%
-
Net Worth 486,614 445,440 426,239 398,079 353,279 327,679 294,399 8.72%
Dividend
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Div 3,148 1,920 - - - - - -
Div Payout % 33.37% 28.19% - - - - - -
Equity
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Net Worth 486,614 445,440 426,239 398,079 353,279 327,679 294,399 8.72%
NOSH 147,200 128,000 128,000 128,000 128,000 128,000 128,000 2.35%
Ratio Analysis
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
NP Margin 9.62% 12.12% 32.83% 12.87% 6.20% 17.59% 13.63% -
ROE 1.94% 1.53% 2.43% 1.30% 0.11% 2.26% 1.37% -
Per Share
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
RPS 78.31 55.09 24.86 42.11 23.76 66.17 59.74 4.61%
EPS 6.59 5.32 8.09 4.06 0.30 5.79 3.16 13.01%
DPS 2.20 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.40 3.48 3.33 3.11 2.76 2.56 2.30 6.72%
Adjusted Per Share Value based on latest NOSH - 147,200
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
RPS 76.14 47.91 21.61 36.62 20.66 57.54 51.95 6.57%
EPS 6.41 4.63 7.04 3.53 0.26 5.03 2.75 15.13%
DPS 2.14 1.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3058 3.0261 2.8957 2.7043 2.40 2.2261 2.00 8.72%
Price Multiplier on Financial Quarter End Date
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Date 31/05/24 31/05/23 31/05/22 31/05/21 29/05/20 31/05/19 31/05/18 -
Price 1.35 0.845 0.80 0.80 0.54 0.64 0.79 -
P/RPS 1.72 1.53 3.22 1.90 2.27 0.97 1.32 4.50%
P/EPS 20.47 15.88 9.89 19.73 180.47 11.06 24.99 -3.26%
EY 4.88 6.30 10.12 5.07 0.55 9.05 4.00 3.36%
DY 1.63 1.78 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.24 0.24 0.26 0.20 0.25 0.34 2.74%
Price Multiplier on Announcement Date
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Date 25/07/24 27/07/23 28/07/22 30/07/21 23/07/20 25/07/19 26/07/18 -
Price 1.28 0.85 0.83 0.795 0.535 0.685 0.785 -
P/RPS 1.63 1.54 3.34 1.89 2.25 1.04 1.31 3.70%
P/EPS 19.41 15.97 10.26 19.60 178.80 11.83 24.83 -4.01%
EY 5.15 6.26 9.75 5.10 0.56 8.45 4.03 4.16%
DY 1.72 1.76 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.24 0.25 0.26 0.19 0.27 0.34 1.86%

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