[EUROSP] QoQ TTM Result on 30-Nov-2007 [#2]

Stock

[EUROSP] EUROSPAN HOLDINGS BHD

Announcement Date

28-Jan-2008

Admission Sponsor

Sponsor

Financial Year

31-May-2008

Quarter

30-Nov-2007 [#2]

Profit Trend

QoQ- 6.86%

YoY- 31.43%

Quarter Report

Eurospan-20071130.xls

Latest QR

Upcoming QR

EUROSP's Result

EUROSP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	CAGR
TTM Result
Revenue	66,474	73,781	76,689	79,298	77,510	71,736	70,121	-3.48%
YoY %	-9.90%	-3.79%	-3.29%	2.31%	8.05%	2.30%	-	-
Horiz. %	94.80%	105.22%	109.37%	113.09%	110.54%	102.30%	100.00%	-
PBT	5,765	6,936	7,484	8,826	8,242	7,594	8,088	-20.12%
YoY %	-16.88%	-7.32%	-15.21%	7.09%	8.53%	-6.11%	-	-
Horiz. %	71.28%	85.76%	92.53%	109.12%	101.90%	93.89%	100.00%	-
Tax	-589	-607	-497	-819	-749	-819	-886	-23.73%
YoY %	2.97%	-22.13%	39.32%	-9.35%	8.55%	7.56%	-	-
Horiz. %	66.48%	68.51%	56.09%	92.44%	84.54%	92.44%	100.00%	-
NP	5,176	6,329	6,987	8,007	7,493	6,775	7,202	-19.68%
YoY %	-18.22%	-9.42%	-12.74%	6.86%	10.60%	-5.93%	-	-
Horiz. %	71.87%	87.88%	97.01%	111.18%	104.04%	94.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,176	6,329	6,987	8,007	7,493	6,775	7,202	-19.68%
YoY %	-18.22%	-9.42%	-12.74%	6.86%	10.60%	-5.93%	-	-
Horiz. %	71.87%	87.88%	97.01%	111.18%	104.04%	94.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.22%	8.75%	6.64%	9.28%	9.09%	10.78%	10.95%	-
YoY %	16.80%	31.78%	-28.45%	2.09%	-15.68%	-1.55%	-	-
Horiz. %	93.33%	79.91%	60.64%	84.75%	83.01%	98.45%	100.00%	-
Total Cost	61,298	67,452	69,702	71,291	70,017	64,961	62,919	-1.71%
YoY %	-9.12%	-3.23%	-2.23%	1.82%	7.78%	3.25%	-	-
Horiz. %	97.42%	107.20%	110.78%	113.31%	111.28%	103.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	68,456	67,039	67,273	68,503	66,634	64,100	62,286	6.46%
YoY %	2.11%	-0.35%	-1.80%	2.80%	3.95%	2.91%	-	-
Horiz. %	109.91%	107.63%	108.01%	109.98%	106.98%	102.91%	100.00%	-

	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	CAGR
Dividend
Div	4,418	1,207	4,405	4,405	3,198	3,198	3,199	23.89%
YoY %	266.03%	-72.60%	0.00%	37.74%	0.00%	-0.03%	-	-
Horiz. %	138.11%	37.73%	137.70%	137.70%	99.97%	99.97%	100.00%	-
Div Payout %	85.36%	19.07%	63.05%	55.02%	42.68%	47.21%	44.43%	-
YoY %	347.61%	-69.75%	14.59%	28.91%	-9.60%	6.26%	-	-
Horiz. %	192.12%	42.92%	141.91%	123.84%	96.06%	106.26%	100.00%	-

	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	CAGR
Equity
Net Worth	68,456	67,039	67,273	68,503	66,634	64,100	62,286	6.46%
YoY %	2.11%	-0.35%	-1.80%	2.80%	3.95%	2.91%	-	-
Horiz. %	109.91%	107.63%	108.01%	109.98%	106.98%	102.91%	100.00%	-
NOSH	40,225	40,140	40,254	40,239	40,133	39,977	39,981	0.40%
YoY %	0.21%	-0.28%	0.04%	0.26%	0.39%	-0.01%	-	-
Horiz. %	100.61%	100.40%	100.68%	100.65%	100.38%	99.99%	100.00%	-

	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	CAGR
Ratio Analysis
NP Margin	7.79%	8.58%	9.11%	10.10%	9.67%	9.44%	10.27%	-
YoY %	-9.21%	-5.82%	-9.80%	4.45%	2.44%	-8.08%	-	-
Horiz. %	75.85%	83.54%	88.70%	98.34%	94.16%	91.92%	100.00%	-
ROE	7.56%	9.44%	10.39%	11.69%	11.24%	10.57%	11.56%	-
YoY %	-19.92%	-9.14%	-11.12%	4.00%	6.34%	-8.56%	-	-
Horiz. %	65.40%	81.66%	89.88%	101.12%	97.23%	91.44%	100.00%	-

	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	CAGR
Per Share
RPS	165.25	183.81	190.51	197.07	193.13	179.44	175.38	-3.87%
YoY %	-10.10%	-3.52%	-3.33%	2.04%	7.63%	2.31%	-	-
Horiz. %	94.22%	104.81%	108.63%	112.37%	110.12%	102.31%	100.00%	-
EPS	12.87	15.77	17.36	19.90	18.67	16.95	18.01	-19.98%
YoY %	-18.39%	-9.16%	-12.76%	6.59%	10.15%	-5.89%	-	-
Horiz. %	71.46%	87.56%	96.39%	110.49%	103.66%	94.11%	100.00%	-
DPS	11.00	3.00	11.00	11.00	8.00	8.00	8.00	23.53%
YoY %	266.67%	-72.73%	0.00%	37.50%	0.00%	0.00%	-	-
Horiz. %	137.50%	37.50%	137.50%	137.50%	100.00%	100.00%	100.00%	-
NAPS	1.7018	1.6701	1.6712	1.7024	1.6603	1.6034	1.5579	6.03%
YoY %	1.90%	-0.07%	-1.83%	2.54%	3.55%	2.92%	-	-
Horiz. %	109.24%	107.20%	107.27%	109.28%	106.57%	102.92%	100.00%	-

	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	CAGR
Adjusted Per Share Value based on latest NOSH - 40,239
RPS	149.65	166.09	172.64	178.51	174.49	161.49	157.86	-3.48%
YoY %	-9.90%	-3.79%	-3.29%	2.30%	8.05%	2.30%	-	-
Horiz. %	94.80%	105.21%	109.36%	113.08%	110.53%	102.30%	100.00%	-
EPS	11.65	14.25	15.73	18.03	16.87	15.25	16.21	-19.68%
YoY %	-18.25%	-9.41%	-12.76%	6.88%	10.62%	-5.92%	-	-
Horiz. %	71.87%	87.91%	97.04%	111.23%	104.07%	94.08%	100.00%	-
DPS	9.95	2.72	9.92	9.92	7.20	7.20	7.20	23.94%
YoY %	265.81%	-72.58%	0.00%	37.78%	0.00%	0.00%	-	-
Horiz. %	138.19%	37.78%	137.78%	137.78%	100.00%	100.00%	100.00%	-
NAPS	1.5411	1.5092	1.5145	1.5421	1.5001	1.443	1.4022	6.46%
YoY %	2.11%	-0.35%	-1.79%	2.80%	3.96%	2.91%	-	-
Horiz. %	109.91%	107.63%	108.01%	109.98%	106.98%	102.91%	100.00%	-

	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/08/08	30/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	-
Price	0.91	0.94	1.02	1.02	1.00	0.99	0.99	-
P/RPS	0.55	0.51	0.54	0.52	0.52	0.55	0.56	-1.18%
YoY %	7.84%	-5.56%	3.85%	0.00%	-5.45%	-1.79%	-	-
Horiz. %	98.21%	91.07%	96.43%	92.86%	92.86%	98.21%	100.00%	-
P/EPS	7.07	5.96	5.88	5.13	5.36	5.84	5.50	18.13%
YoY %	18.62%	1.36%	14.62%	-4.29%	-8.22%	6.18%	-	-
Horiz. %	128.55%	108.36%	106.91%	93.27%	97.45%	106.18%	100.00%	-
EY	14.14	16.77	17.02	19.51	18.67	17.12	18.20	-15.42%
YoY %	-15.68%	-1.47%	-12.76%	4.50%	9.05%	-5.93%	-	-
Horiz. %	77.69%	92.14%	93.52%	107.20%	102.58%	94.07%	100.00%	-
DY	12.09	3.19	10.78	10.78	8.00	8.08	8.08	30.66%
YoY %	279.00%	-70.41%	0.00%	34.75%	-0.99%	0.00%	-	-
Horiz. %	149.63%	39.48%	133.42%	133.42%	99.01%	100.00%	100.00%	-
P/NAPS	0.53	0.56	0.61	0.60	0.60	0.62	0.64	-11.76%
YoY %	-5.36%	-8.20%	1.67%	0.00%	-3.23%	-3.12%	-	-
Horiz. %	82.81%	87.50%	95.31%	93.75%	93.75%	96.88%	100.00%	-

	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	CAGR
Price Multiplier on Announcement Date
Date	29/10/08	28/07/08	28/04/08	28/01/08	31/10/07	30/07/07	25/04/07	-
Price	0.75	0.96	0.93	1.02	1.12	1.28	0.91	-
P/RPS	0.45	0.52	0.49	0.52	0.58	0.71	0.52	-9.14%
YoY %	-13.46%	6.12%	-5.77%	-10.34%	-18.31%	36.54%	-	-
Horiz. %	86.54%	100.00%	94.23%	100.00%	111.54%	136.54%	100.00%	-
P/EPS	5.83	6.09	5.36	5.13	6.00	7.55	5.05	10.00%
YoY %	-4.27%	13.62%	4.48%	-14.50%	-20.53%	49.50%	-	-
Horiz. %	115.45%	120.59%	106.14%	101.58%	118.81%	149.50%	100.00%	-
EY	17.16	16.42	18.66	19.51	16.67	13.24	19.80	-9.05%
YoY %	4.51%	-12.00%	-4.36%	17.04%	25.91%	-33.13%	-	-
Horiz. %	86.67%	82.93%	94.24%	98.54%	84.19%	66.87%	100.00%	-
DY	14.67	3.13	11.83	10.78	7.14	6.25	8.79	40.48%
YoY %	368.69%	-73.54%	9.74%	50.98%	14.24%	-28.90%	-	-
Horiz. %	166.89%	35.61%	134.58%	122.64%	81.23%	71.10%	100.00%	-
P/NAPS	0.44	0.57	0.56	0.60	0.67	0.80	0.58	-16.75%
YoY %	-22.81%	1.79%	-6.67%	-10.45%	-16.25%	37.93%	-	-
Horiz. %	75.86%	98.28%	96.55%	103.45%	115.52%	137.93%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos