[EUROSP] QoQ TTM Result on 28-Feb-2007 [#3]

Stock
[EUROSP] EUROSPAN HOLDINGS BHD
Announcement Date
25-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
28-Feb-2007 [#3]
Profit Trend
QoQ- 18.22%
YoY- 35.38%
Quarter Report
Latest QR
Upcoming QR
EUROSP's Result
EUROSP's Financial Summary
View:
Show?
TTM Result
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Revenue 79,298 77,510 71,736 70,121 65,101 62,659 63,416 16.05%
PBT 8,826 8,242 7,594 8,088 6,758 6,126 6,166 26.98%
Tax -819 -749 -819 -886 -666 -587 -392 63.35%
NP 8,007 7,493 6,775 7,202 6,092 5,539 5,774 24.32%
-
NP to SH 8,007 7,493 6,775 7,202 6,092 5,539 5,774 24.32%
-
Tax Rate 9.28% 9.09% 10.78% 10.95% 9.85% 9.58% 6.36% -
Total Cost 71,291 70,017 64,961 62,919 59,009 57,120 57,642 15.20%
-
Net Worth 68,503 66,634 64,100 62,286 62,475 61,259 59,023 10.42%
Dividend
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Div 4,405 3,198 3,198 3,199 3,199 3,199 3,199 23.74%
Div Payout % 55.02% 42.68% 47.21% 44.43% 52.53% 57.77% 55.42% -
Equity
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Net Worth 68,503 66,634 64,100 62,286 62,475 61,259 59,023 10.42%
NOSH 40,239 40,133 39,977 39,981 39,999 39,976 39,999 0.39%
Ratio Analysis
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
NP Margin 10.10% 9.67% 9.44% 10.27% 9.36% 8.84% 9.10% -
ROE 11.69% 11.24% 10.57% 11.56% 9.75% 9.04% 9.78% -
Per Share
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 197.07 193.13 179.44 175.38 162.75 156.74 158.54 15.59%
EPS 19.90 18.67 16.95 18.01 15.23 13.86 14.44 23.81%
DPS 11.00 8.00 8.00 8.00 8.00 8.00 8.00 23.62%
NAPS 1.7024 1.6603 1.6034 1.5579 1.5619 1.5324 1.4756 9.99%
Adjusted Per Share Value based on latest NOSH - 39,981
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 178.51 174.49 161.49 157.86 146.55 141.06 142.76 16.04%
EPS 18.03 16.87 15.25 16.21 13.71 12.47 13.00 24.34%
DPS 9.92 7.20 7.20 7.20 7.20 7.20 7.20 23.79%
NAPS 1.5421 1.5001 1.443 1.4022 1.4065 1.3791 1.3287 10.42%
Price Multiplier on Financial Quarter End Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 -
Price 1.02 1.00 0.99 0.99 0.88 0.86 0.69 -
P/RPS 0.52 0.52 0.55 0.56 0.54 0.55 0.44 11.76%
P/EPS 5.13 5.36 5.84 5.50 5.78 6.21 4.78 4.81%
EY 19.51 18.67 17.12 18.20 17.31 16.11 20.92 -4.54%
DY 10.78 8.00 8.08 8.08 9.09 9.30 11.59 -4.71%
P/NAPS 0.60 0.60 0.62 0.64 0.56 0.56 0.47 17.66%
Price Multiplier on Announcement Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 28/01/08 31/10/07 30/07/07 25/04/07 29/01/07 31/10/06 27/07/06 -
Price 1.02 1.12 1.28 0.91 1.04 0.95 0.70 -
P/RPS 0.52 0.58 0.71 0.52 0.64 0.61 0.44 11.76%
P/EPS 5.13 6.00 7.55 5.05 6.83 6.86 4.85 3.80%
EY 19.51 16.67 13.24 19.80 14.64 14.58 20.62 -3.61%
DY 10.78 7.14 6.25 8.79 7.69 8.42 11.43 -3.82%
P/NAPS 0.60 0.67 0.80 0.58 0.67 0.62 0.47 17.66%

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