[EUROSP] QoQ TTM Result on 31-May-2007 [#4]

Stock
[EUROSP] EUROSPAN HOLDINGS BHD
Announcement Date
30-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
31-May-2007 [#4]
Profit Trend
QoQ- -5.93%
YoY- 17.34%
Quarter Report
Latest QR
Upcoming QR
EUROSP's Result
EUROSP's Financial Summary
View:
Show?
TTM Result
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Revenue 76,689 79,298 77,510 71,736 70,121 65,101 62,659 14.43%
PBT 7,484 8,826 8,242 7,594 8,088 6,758 6,126 14.29%
Tax -497 -819 -749 -819 -886 -666 -587 -10.51%
NP 6,987 8,007 7,493 6,775 7,202 6,092 5,539 16.76%
-
NP to SH 6,987 8,007 7,493 6,775 7,202 6,092 5,539 16.76%
-
Tax Rate 6.64% 9.28% 9.09% 10.78% 10.95% 9.85% 9.58% -
Total Cost 69,702 71,291 70,017 64,961 62,919 59,009 57,120 14.20%
-
Net Worth 67,273 68,503 66,634 64,100 62,286 62,475 61,259 6.44%
Dividend
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Div 4,405 4,405 3,198 3,198 3,199 3,199 3,199 23.79%
Div Payout % 63.05% 55.02% 42.68% 47.21% 44.43% 52.53% 57.77% -
Equity
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Net Worth 67,273 68,503 66,634 64,100 62,286 62,475 61,259 6.44%
NOSH 40,254 40,239 40,133 39,977 39,981 39,999 39,976 0.46%
Ratio Analysis
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
NP Margin 9.11% 10.10% 9.67% 9.44% 10.27% 9.36% 8.84% -
ROE 10.39% 11.69% 11.24% 10.57% 11.56% 9.75% 9.04% -
Per Share
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 190.51 197.07 193.13 179.44 175.38 162.75 156.74 13.90%
EPS 17.36 19.90 18.67 16.95 18.01 15.23 13.86 16.21%
DPS 11.00 11.00 8.00 8.00 8.00 8.00 8.00 23.67%
NAPS 1.6712 1.7024 1.6603 1.6034 1.5579 1.5619 1.5324 5.95%
Adjusted Per Share Value based on latest NOSH - 39,977
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 172.64 178.51 174.49 161.49 157.86 146.55 141.06 14.43%
EPS 15.73 18.03 16.87 15.25 16.21 13.71 12.47 16.76%
DPS 9.92 9.92 7.20 7.20 7.20 7.20 7.20 23.84%
NAPS 1.5145 1.5421 1.5001 1.443 1.4022 1.4065 1.3791 6.44%
Price Multiplier on Financial Quarter End Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 -
Price 1.02 1.02 1.00 0.99 0.99 0.88 0.86 -
P/RPS 0.54 0.52 0.52 0.55 0.56 0.54 0.55 -1.21%
P/EPS 5.88 5.13 5.36 5.84 5.50 5.78 6.21 -3.57%
EY 17.02 19.51 18.67 17.12 18.20 17.31 16.11 3.73%
DY 10.78 10.78 8.00 8.08 8.08 9.09 9.30 10.35%
P/NAPS 0.61 0.60 0.60 0.62 0.64 0.56 0.56 5.87%
Price Multiplier on Announcement Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 28/04/08 28/01/08 31/10/07 30/07/07 25/04/07 29/01/07 31/10/06 -
Price 0.93 1.02 1.12 1.28 0.91 1.04 0.95 -
P/RPS 0.49 0.52 0.58 0.71 0.52 0.64 0.61 -13.59%
P/EPS 5.36 5.13 6.00 7.55 5.05 6.83 6.86 -15.18%
EY 18.66 19.51 16.67 13.24 19.80 14.64 14.58 17.89%
DY 11.83 10.78 7.14 6.25 8.79 7.69 8.42 25.46%
P/NAPS 0.56 0.60 0.67 0.80 0.58 0.67 0.62 -6.56%

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