[EUROSP] QoQ Annualized Quarter Result on 30-Nov-2006 [#2]

Stock
[EUROSP] EUROSPAN HOLDINGS BHD
Announcement Date
29-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
30-Nov-2006 [#2]
Profit Trend
QoQ- -15.25%
YoY- 12.6%
Quarter Report
Latest QR
Upcoming QR
EUROSP's Result
EUROSP's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 86,268 71,434 67,656 64,138 63,172 63,416 59,118 28.56%
PBT 10,196 7,596 7,678 6,480 7,604 6,139 5,114 58.20%
Tax -596 -819 -1,041 -778 -876 -392 -382 34.41%
NP 9,600 6,777 6,637 5,702 6,728 5,747 4,732 60.05%
-
NP to SH 9,600 6,777 6,637 5,702 6,728 5,747 4,732 60.05%
-
Tax Rate 5.85% 10.78% 13.56% 12.01% 11.52% 6.39% 7.47% -
Total Cost 76,668 64,657 61,018 58,436 56,444 57,669 54,386 25.64%
-
Net Worth 66,634 64,145 62,290 62,454 61,259 59,034 56,804 11.19%
Dividend
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Div - 3,200 - - - 3,200 - -
Div Payout % - 47.23% - - - 55.69% - -
Equity
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Net Worth 66,634 64,145 62,290 62,454 61,259 59,034 56,804 11.19%
NOSH 40,133 40,005 39,983 39,985 39,976 40,006 40,011 0.20%
Ratio Analysis
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
NP Margin 11.13% 9.49% 9.81% 8.89% 10.65% 9.06% 8.00% -
ROE 14.41% 10.57% 10.66% 9.13% 10.98% 9.74% 8.33% -
Per Share
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 214.95 178.56 169.21 160.40 158.02 158.51 147.76 28.29%
EPS 23.92 16.94 16.60 14.26 16.84 14.37 11.83 59.69%
DPS 0.00 8.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 1.6603 1.6034 1.5579 1.5619 1.5324 1.4756 1.4197 10.96%
Adjusted Per Share Value based on latest NOSH - 39,999
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 194.21 160.81 152.31 144.39 142.21 142.76 133.09 28.56%
EPS 21.61 15.26 14.94 12.84 15.15 12.94 10.65 60.07%
DPS 0.00 7.20 0.00 0.00 0.00 7.21 0.00 -
NAPS 1.5001 1.444 1.4023 1.406 1.3791 1.329 1.2788 11.19%
Price Multiplier on Financial Quarter End Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 -
Price 1.00 0.99 0.99 0.88 0.86 0.69 0.77 -
P/RPS 0.47 0.55 0.59 0.55 0.54 0.44 0.52 -6.50%
P/EPS 4.18 5.84 5.96 6.17 5.11 4.80 6.51 -25.51%
EY 23.92 17.11 16.77 16.20 19.57 20.82 15.36 34.24%
DY 0.00 8.08 0.00 0.00 0.00 11.59 0.00 -
P/NAPS 0.60 0.62 0.64 0.56 0.56 0.47 0.54 7.25%
Price Multiplier on Announcement Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 31/10/07 30/07/07 25/04/07 29/01/07 31/10/06 27/07/06 26/04/06 -
Price 1.12 1.28 0.91 1.04 0.95 0.70 0.70 -
P/RPS 0.52 0.72 0.54 0.65 0.60 0.44 0.47 6.95%
P/EPS 4.68 7.56 5.48 7.29 5.64 4.87 5.92 -14.46%
EY 21.36 13.23 18.24 13.71 17.72 20.52 16.90 16.84%
DY 0.00 6.25 0.00 0.00 0.00 11.43 0.00 -
P/NAPS 0.67 0.80 0.58 0.67 0.62 0.47 0.49 23.12%

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