[EUROSP] QoQ TTM Result on 28-Feb-2005 [#3]

Stock
[EUROSP] EUROSPAN HOLDINGS BHD
Announcement Date
27-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
28-Feb-2005 [#3]
Profit Trend
QoQ- 13.53%
YoY- 159.86%
Quarter Report
Latest QR
Upcoming QR
EUROSP's Result
EUROSP's Financial Summary
View:
Show?
TTM Result
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Revenue 61,033 60,310 58,170 53,333 50,580 47,447 42,887 26.49%
PBT 6,042 6,405 6,011 5,081 4,536 3,536 2,121 100.82%
Tax -606 -829 -1,221 -1,365 -1,263 -917 -528 9.61%
NP 5,436 5,576 4,790 3,716 3,273 2,619 1,593 126.49%
-
NP to SH 5,436 5,576 4,790 3,716 3,273 2,619 1,593 126.49%
-
Tax Rate 10.03% 12.94% 20.31% 26.86% 27.84% 25.93% 24.89% -
Total Cost 55,597 54,734 53,380 49,617 47,307 44,828 41,294 21.90%
-
Net Worth 56,879 56,385 54,409 52,714 52,266 51,534 50,447 8.32%
Dividend
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Div 1,199 1,199 1,199 799 799 799 799 31.04%
Div Payout % 22.06% 21.51% 25.04% 21.53% 24.44% 30.55% 50.22% -
Equity
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Net Worth 56,879 56,385 54,409 52,714 52,266 51,534 50,447 8.32%
NOSH 39,935 40,020 39,977 40,035 39,947 39,964 39,999 -0.10%
Ratio Analysis
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
NP Margin 8.91% 9.25% 8.23% 6.97% 6.47% 5.52% 3.71% -
ROE 9.56% 9.89% 8.80% 7.05% 6.26% 5.08% 3.16% -
Per Share
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 152.83 150.70 145.51 133.21 126.62 118.72 107.22 26.62%
EPS 13.61 13.93 11.98 9.28 8.19 6.55 3.98 126.80%
DPS 3.00 3.00 3.00 2.00 2.00 2.00 2.00 31.00%
NAPS 1.4243 1.4089 1.361 1.3167 1.3084 1.2895 1.2612 8.43%
Adjusted Per Share Value based on latest NOSH - 40,035
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 137.40 135.77 130.95 120.06 113.87 106.81 96.55 26.49%
EPS 12.24 12.55 10.78 8.37 7.37 5.90 3.59 126.36%
DPS 2.70 2.70 2.70 1.80 1.80 1.80 1.80 31.00%
NAPS 1.2805 1.2693 1.2249 1.1867 1.1766 1.1601 1.1357 8.32%
Price Multiplier on Financial Quarter End Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 -
Price 0.81 0.77 0.74 0.73 0.78 0.70 0.75 -
P/RPS 0.53 0.51 0.51 0.55 0.62 0.59 0.70 -16.91%
P/EPS 5.95 5.53 6.18 7.86 9.52 10.68 18.83 -53.57%
EY 16.81 18.09 16.19 12.71 10.50 9.36 5.31 115.44%
DY 3.70 3.90 4.05 2.74 2.56 2.86 2.67 24.27%
P/NAPS 0.57 0.55 0.54 0.55 0.60 0.54 0.59 -2.27%
Price Multiplier on Announcement Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 25/01/06 27/10/05 28/07/05 27/04/05 27/01/05 28/10/04 28/07/04 -
Price 0.75 0.73 0.78 0.79 0.72 0.75 0.64 -
P/RPS 0.49 0.48 0.54 0.59 0.57 0.63 0.60 -12.61%
P/EPS 5.51 5.24 6.51 8.51 8.79 11.44 16.07 -50.98%
EY 18.15 19.09 15.36 11.75 11.38 8.74 6.22 104.06%
DY 4.00 4.11 3.85 2.53 2.78 2.67 3.13 17.74%
P/NAPS 0.53 0.52 0.57 0.60 0.55 0.58 0.51 2.59%

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