[EUROSP] QoQ TTM 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- 9.98%
YoY- 12.07%
Quarter Report
Latest QR
Upcoming QR
EUROSP's Result
EUROSP's Financial Summary
View:
Show?
TTM Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 77,510 71,736 70,121 65,101 62,659 63,416 60,720 17.62%
PBT 8,242 7,594 8,088 6,758 6,126 6,166 5,702 27.75%
Tax -749 -819 -886 -666 -587 -392 -382 56.46%
NP 7,493 6,775 7,202 6,092 5,539 5,774 5,320 25.57%
-
NP to SH 7,493 6,775 7,202 6,092 5,539 5,774 5,320 25.57%
-
Tax Rate 9.09% 10.78% 10.95% 9.85% 9.58% 6.36% 6.70% -
Total Cost 70,017 64,961 62,919 59,009 57,120 57,642 55,400 16.84%
-
Net Worth 66,634 64,100 62,286 62,475 61,259 59,023 56,843 11.14%
Dividend
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Div 3,198 3,198 3,199 3,199 3,199 3,199 1,199 91.98%
Div Payout % 42.68% 47.21% 44.43% 52.53% 57.77% 55.42% 22.54% -
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 64,100 62,286 62,475 61,259 59,023 56,843 11.14%
NOSH 40,133 39,977 39,981 39,999 39,976 39,999 40,039 0.15%
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 9.67% 9.44% 10.27% 9.36% 8.84% 9.10% 8.76% -
ROE 11.24% 10.57% 11.56% 9.75% 9.04% 9.78% 9.36% -
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 193.13 179.44 175.38 162.75 156.74 158.54 151.65 17.43%
EPS 18.67 16.95 18.01 15.23 13.86 14.44 13.29 25.35%
DPS 8.00 8.00 8.00 8.00 8.00 8.00 3.00 91.95%
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 174.49 161.49 157.86 146.55 141.06 142.76 136.69 17.62%
EPS 16.87 15.25 16.21 13.71 12.47 13.00 11.98 25.55%
DPS 7.20 7.20 7.20 7.20 7.20 7.20 2.70 91.95%
NAPS 1.5001 1.443 1.4022 1.4065 1.3791 1.3287 1.2797 11.14%
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 0.52 0.55 0.56 0.54 0.55 0.44 0.51 1.29%
P/EPS 5.36 5.84 5.50 5.78 6.21 4.78 5.80 -5.11%
EY 18.67 17.12 18.20 17.31 16.11 20.92 17.26 5.35%
DY 8.00 8.08 8.08 9.09 9.30 11.59 3.90 61.23%
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 0.58 0.71 0.52 0.64 0.61 0.44 0.46 16.66%
P/EPS 6.00 7.55 5.05 6.83 6.86 4.85 5.27 9.00%
EY 16.67 13.24 19.80 14.64 14.58 20.62 18.98 -8.26%
DY 7.14 6.25 8.79 7.69 8.42 11.43 4.29 40.31%
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