[EUROSP] YoY TTM Result on 28-Feb-2005 [#3]

Stock
[EUROSP] EUROSPAN HOLDINGS BHD
Announcement Date
27-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
28-Feb-2005 [#3]
Profit Trend
QoQ- 13.53%
YoY- 159.86%
Quarter Report
Latest QR
Upcoming QR
EUROSP's Result
EUROSP's Financial Summary
View:
Show?
TTM Result
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Revenue 76,689 70,121 60,720 53,333 41,445 29,593 42,229 10.44%
PBT 7,484 8,088 5,702 5,081 1,293 -2,807 307 70.19%
Tax -497 -886 -382 -1,365 137 332 780 -
NP 6,987 7,202 5,320 3,716 1,430 -2,475 1,087 36.31%
-
NP to SH 6,987 7,202 5,320 3,716 1,430 -2,475 399 61.07%
-
Tax Rate 6.64% 10.95% 6.70% 26.86% -10.60% - -254.07% -
Total Cost 69,702 62,919 55,400 49,617 40,015 32,068 41,142 9.17%
-
Net Worth 67,273 62,286 56,843 52,714 49,632 49,065 51,746 4.46%
Dividend
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Div 4,405 3,199 1,199 799 - - 1,203 24.12%
Div Payout % 63.05% 44.43% 22.54% 21.53% - - 301.54% -
Equity
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Net Worth 67,273 62,286 56,843 52,714 49,632 49,065 51,746 4.46%
NOSH 40,254 39,981 40,039 40,035 39,884 39,935 40,113 0.05%
Ratio Analysis
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
NP Margin 9.11% 10.27% 8.76% 6.97% 3.45% -8.36% 2.57% -
ROE 10.39% 11.56% 9.36% 7.05% 2.88% -5.04% 0.77% -
Per Share
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 190.51 175.38 151.65 133.21 103.91 74.10 105.27 10.38%
EPS 17.36 18.01 13.29 9.28 3.59 -6.20 0.99 61.11%
DPS 11.00 8.00 3.00 2.00 0.00 0.00 3.00 24.15%
NAPS 1.6712 1.5579 1.4197 1.3167 1.2444 1.2286 1.29 4.40%
Adjusted Per Share Value based on latest NOSH - 40,035
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 172.64 157.86 136.69 120.06 93.30 66.62 95.07 10.44%
EPS 15.73 16.21 11.98 8.37 3.22 -5.57 0.90 61.02%
DPS 9.92 7.20 2.70 1.80 0.00 0.00 2.71 24.11%
NAPS 1.5145 1.4022 1.2797 1.1867 1.1173 1.1046 1.1649 4.46%
Price Multiplier on Financial Quarter End Date
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 -
Price 1.02 0.99 0.77 0.73 0.70 0.60 0.92 -
P/RPS 0.54 0.56 0.51 0.55 0.67 0.81 0.87 -7.63%
P/EPS 5.88 5.50 5.80 7.86 19.52 -9.68 92.49 -36.79%
EY 17.02 18.20 17.26 12.71 5.12 -10.33 1.08 58.27%
DY 10.78 8.08 3.90 2.74 0.00 0.00 3.26 22.03%
P/NAPS 0.61 0.64 0.54 0.55 0.56 0.49 0.71 -2.49%
Price Multiplier on Announcement Date
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date 28/04/08 25/04/07 26/04/06 27/04/05 28/04/04 23/04/03 15/04/02 -
Price 0.93 0.91 0.70 0.79 0.75 0.57 1.00 -
P/RPS 0.49 0.52 0.46 0.59 0.72 0.77 0.95 -10.43%
P/EPS 5.36 5.05 5.27 8.51 20.92 -9.20 100.54 -38.62%
EY 18.66 19.80 18.98 11.75 4.78 -10.87 0.99 63.06%
DY 11.83 8.79 4.29 2.53 0.00 0.00 3.00 25.66%
P/NAPS 0.56 0.58 0.49 0.60 0.60 0.46 0.78 -5.36%

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