[EUROSP] QoQ TTM Result on 28-Feb-2006 [#3]

Stock
[EUROSP] EUROSPAN HOLDINGS BHD
Announcement Date
26-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
28-Feb-2006 [#3]
Profit Trend
QoQ- -2.13%
YoY- 43.16%
Quarter Report
Latest QR
Upcoming QR
EUROSP's Result
EUROSP's Financial Summary
View:
Show?
TTM Result
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Revenue 65,101 62,659 63,416 60,720 61,033 60,310 58,170 7.78%
PBT 6,758 6,126 6,166 5,702 6,042 6,405 6,011 8.11%
Tax -666 -587 -392 -382 -606 -829 -1,221 -33.21%
NP 6,092 5,539 5,774 5,320 5,436 5,576 4,790 17.36%
-
NP to SH 6,092 5,539 5,774 5,320 5,436 5,576 4,790 17.36%
-
Tax Rate 9.85% 9.58% 6.36% 6.70% 10.03% 12.94% 20.31% -
Total Cost 59,009 57,120 57,642 55,400 55,597 54,734 53,380 6.90%
-
Net Worth 62,475 61,259 59,023 56,843 56,879 56,385 54,409 9.64%
Dividend
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Div 3,199 3,199 3,199 1,199 1,199 1,199 1,199 92.25%
Div Payout % 52.53% 57.77% 55.42% 22.54% 22.06% 21.51% 25.04% -
Equity
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Net Worth 62,475 61,259 59,023 56,843 56,879 56,385 54,409 9.64%
NOSH 39,999 39,976 39,999 40,039 39,935 40,020 39,977 0.03%
Ratio Analysis
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
NP Margin 9.36% 8.84% 9.10% 8.76% 8.91% 9.25% 8.23% -
ROE 9.75% 9.04% 9.78% 9.36% 9.56% 9.89% 8.80% -
Per Share
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 162.75 156.74 158.54 151.65 152.83 150.70 145.51 7.74%
EPS 15.23 13.86 14.44 13.29 13.61 13.93 11.98 17.33%
DPS 8.00 8.00 8.00 3.00 3.00 3.00 3.00 92.18%
NAPS 1.5619 1.5324 1.4756 1.4197 1.4243 1.4089 1.361 9.60%
Adjusted Per Share Value based on latest NOSH - 40,039
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 146.55 141.06 142.76 136.69 137.40 135.77 130.95 7.78%
EPS 13.71 12.47 13.00 11.98 12.24 12.55 10.78 17.36%
DPS 7.20 7.20 7.20 2.70 2.70 2.70 2.70 92.18%
NAPS 1.4065 1.3791 1.3287 1.2797 1.2805 1.2693 1.2249 9.64%
Price Multiplier on Financial Quarter End Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 -
Price 0.88 0.86 0.69 0.77 0.81 0.77 0.74 -
P/RPS 0.54 0.55 0.44 0.51 0.53 0.51 0.51 3.88%
P/EPS 5.78 6.21 4.78 5.80 5.95 5.53 6.18 -4.35%
EY 17.31 16.11 20.92 17.26 16.81 18.09 16.19 4.55%
DY 9.09 9.30 11.59 3.90 3.70 3.90 4.05 71.34%
P/NAPS 0.56 0.56 0.47 0.54 0.57 0.55 0.54 2.45%
Price Multiplier on Announcement Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 29/01/07 31/10/06 27/07/06 26/04/06 25/01/06 27/10/05 28/07/05 -
Price 1.04 0.95 0.70 0.70 0.75 0.73 0.78 -
P/RPS 0.64 0.61 0.44 0.46 0.49 0.48 0.54 11.98%
P/EPS 6.83 6.86 4.85 5.27 5.51 5.24 6.51 3.24%
EY 14.64 14.58 20.62 18.98 18.15 19.09 15.36 -3.14%
DY 7.69 8.42 11.43 4.29 4.00 4.11 3.85 58.53%
P/NAPS 0.67 0.62 0.47 0.49 0.53 0.52 0.57 11.36%

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