[EUROSP] YoY 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
Latest QR
Upcoming QR
EUROSP's Result
EUROSP's Financial Summary
View:
Show?
TTM Result
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Revenue 67,537 57,671 67,966 79,298 65,101 61,033 50,580 4.93%
PBT -1,999 1,373 6,004 8,826 6,758 6,042 4,536 -
Tax 425 -54 -713 -819 -666 -606 -1,263 -
NP -1,574 1,319 5,291 8,007 6,092 5,436 3,273 -
-
NP to SH -1,574 1,319 5,291 8,007 6,092 5,436 3,273 -
-
Tax Rate - 3.93% 11.88% 9.28% 9.85% 10.03% 27.84% -
Total Cost 69,111 56,352 62,675 71,291 59,009 55,597 47,307 6.51%
-
Net Worth 64,218 64,470 70,231 68,503 62,475 56,879 52,266 3.49%
Dividend
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Div 19,619 3,229 4,417 4,405 3,199 1,199 799 70.44%
Div Payout % 0.00% 244.85% 83.49% 55.02% 52.53% 22.06% 24.44% -
Equity
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Net Worth 64,218 64,470 70,231 68,503 62,475 56,879 52,266 3.49%
NOSH 42,118 40,294 40,201 40,239 39,999 39,935 39,947 0.88%
Ratio Analysis
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
NP Margin -2.33% 2.29% 7.78% 10.10% 9.36% 8.91% 6.47% -
ROE -2.45% 2.05% 7.53% 11.69% 9.75% 9.56% 6.26% -
Per Share
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 160.35 143.13 169.06 197.07 162.75 152.83 126.62 4.01%
EPS -3.74 3.27 13.16 19.90 15.23 13.61 8.19 -
DPS 46.58 8.00 11.00 11.00 8.00 3.00 2.00 68.94%
NAPS 1.5247 1.60 1.747 1.7024 1.5619 1.4243 1.3084 2.58%
Adjusted Per Share Value based on latest NOSH - 40,239
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 152.04 129.83 153.00 178.51 146.55 137.40 113.87 4.93%
EPS -3.54 2.97 11.91 18.03 13.71 12.24 7.37 -
DPS 44.17 7.27 9.94 9.92 7.20 2.70 1.80 70.42%
NAPS 1.4457 1.4514 1.581 1.5421 1.4065 1.2805 1.1766 3.49%
Price Multiplier on Financial Quarter End Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Date 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 -
Price 1.29 0.93 0.74 1.02 0.88 0.81 0.78 -
P/RPS 0.80 0.65 0.44 0.52 0.54 0.53 0.62 4.33%
P/EPS -34.52 28.41 5.62 5.13 5.78 5.95 9.52 -
EY -2.90 3.52 17.79 19.51 17.31 16.81 10.50 -
DY 36.11 8.60 14.86 10.78 9.09 3.70 2.56 55.40%
P/NAPS 0.85 0.58 0.42 0.60 0.56 0.57 0.60 5.97%
Price Multiplier on Announcement Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Date 24/01/11 25/01/10 15/01/09 28/01/08 29/01/07 25/01/06 27/01/05 -
Price 0.85 1.00 0.80 1.02 1.04 0.75 0.72 -
P/RPS 0.53 0.70 0.47 0.52 0.64 0.49 0.57 -1.20%
P/EPS -22.75 30.55 6.08 5.13 6.83 5.51 8.79 -
EY -4.40 3.27 16.45 19.51 14.64 18.15 11.38 -
DY 54.80 8.00 13.75 10.78 7.69 4.00 2.78 64.32%
P/NAPS 0.56 0.63 0.46 0.60 0.67 0.53 0.55 0.30%

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