[EUPE] YoY TTM 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- -21.92%
YoY- -19.3%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
TTM Result
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
Revenue 426,841 311,701 200,697 217,071 310,412 312,136 359,764 2.88%
PBT 72,841 51,252 32,099 46,189 81,733 84,673 62,237 2.65%
Tax -20,618 -14,531 -7,058 -12,084 -21,266 -21,993 -15,686 4.65%
NP 52,223 36,721 25,041 34,105 60,467 62,680 46,551 1.93%
-
NP to SH 46,132 32,137 21,984 27,242 40,777 38,140 18,577 16.35%
-
Tax Rate 28.31% 28.35% 21.99% 26.16% 26.02% 25.97% 25.20% -
Total Cost 374,618 274,980 175,656 182,966 249,945 249,456 313,213 3.02%
-
Net Worth 519,698 458,239 427,519 409,600 384,000 344,320 307,200 9.14%
Dividend
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
Div 3,148 1,920 2,303 1,920 - 1,920 - -
Div Payout % 6.83% 5.97% 10.48% 7.05% - 5.03% - -
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 519,698 458,239 427,519 409,600 384,000 344,320 307,200 9.14%
NOSH 147,223 128,000 128,000 128,000 128,000 128,000 128,000 2.35%
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 12.23% 11.78% 12.48% 15.71% 19.48% 20.08% 12.94% -
ROE 8.88% 7.01% 5.14% 6.65% 10.62% 11.08% 6.05% -
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 289.93 243.52 156.79 169.59 242.51 243.86 281.07 0.51%
EPS 31.33 25.11 17.18 21.28 31.86 29.80 14.51 13.67%
DPS 2.14 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 289.93 211.72 136.32 147.44 210.84 212.02 244.37 2.88%
EPS 31.33 21.83 14.93 18.50 27.70 25.91 12.62 16.34%
DPS 2.14 1.30 1.56 1.30 0.00 1.30 0.00 -
NAPS 3.53 3.1125 2.9039 2.7822 2.6083 2.3388 2.0866 9.14%
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 0.51 0.47 0.27 0.26 0.23 6.72%
P/EPS 3.18 3.54 4.66 3.76 2.09 2.13 4.51 -5.65%
EY 31.49 28.21 21.47 26.60 47.91 46.92 22.16 6.02%
DY 2.15 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 0.34 0.36 0.55 0.47 0.36 0.26 0.21 8.35%
P/EPS 3.13 3.47 5.07 3.78 2.75 2.15 4.00 -4.00%
EY 31.97 28.86 19.74 26.44 36.41 46.56 25.02 4.16%
DY 2.18 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