[EUROSP] YoY TTM Result on 31-May-2006 [#4]

Stock
[EUROSP] EUROSPAN HOLDINGS BHD
Announcement Date
27-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
31-May-2006 [#4]
Profit Trend
QoQ- 8.53%
YoY- 20.54%
Quarter Report
Latest QR
Upcoming QR
EUROSP's Result
EUROSP's Financial Summary
View:
Show?
TTM Result
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Revenue 60,721 73,781 71,736 63,416 58,170 42,887 32,574 10.92%
PBT 3,937 6,936 7,594 6,166 6,011 2,121 -1,713 -
Tax -568 -607 -819 -392 -1,221 -528 725 -
NP 3,369 6,329 6,775 5,774 4,790 1,593 -988 -
-
NP to SH 3,369 6,329 6,775 5,774 4,790 1,593 -988 -
-
Tax Rate 14.43% 8.75% 10.78% 6.36% 20.31% 24.89% - -
Total Cost 57,352 67,452 64,961 57,642 53,380 41,294 33,562 9.33%
-
Net Worth 40,370 67,039 64,100 59,023 54,409 50,447 48,916 -3.14%
Dividend
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Div 4,435 1,207 3,198 3,199 1,199 799 - -
Div Payout % 131.66% 19.07% 47.21% 55.42% 25.04% 50.22% - -
Equity
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Net Worth 40,370 67,039 64,100 59,023 54,409 50,447 48,916 -3.14%
NOSH 40,370 40,140 39,977 39,999 39,977 39,999 39,850 0.21%
Ratio Analysis
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
NP Margin 5.55% 8.58% 9.44% 9.10% 8.23% 3.71% -3.03% -
ROE 8.35% 9.44% 10.57% 9.78% 8.80% 3.16% -2.02% -
Per Share
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
RPS 150.41 183.81 179.44 158.54 145.51 107.22 81.74 10.68%
EPS 8.35 15.77 16.95 14.44 11.98 3.98 -2.48 -
DPS 11.00 3.00 8.00 8.00 3.00 2.00 0.00 -
NAPS 1.00 1.6701 1.6034 1.4756 1.361 1.2612 1.2275 -3.35%
Adjusted Per Share Value based on latest NOSH - 39,999
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
RPS 136.69 166.09 161.49 142.76 130.95 96.55 73.33 10.92%
EPS 7.58 14.25 15.25 13.00 10.78 3.59 -2.22 -
DPS 9.99 2.72 7.20 7.20 2.70 1.80 0.00 -
NAPS 0.9088 1.5092 1.443 1.3287 1.2249 1.1357 1.1012 -3.14%
Price Multiplier on Financial Quarter End Date
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Date 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 -
Price 0.80 0.94 0.99 0.69 0.74 0.75 0.53 -
P/RPS 0.53 0.51 0.55 0.44 0.51 0.70 0.65 -3.34%
P/EPS 9.59 5.96 5.84 4.78 6.18 18.83 -21.38 -
EY 10.43 16.77 17.12 20.92 16.19 5.31 -4.68 -
DY 13.75 3.19 8.08 11.59 4.05 2.67 0.00 -
P/NAPS 0.80 0.56 0.62 0.47 0.54 0.59 0.43 10.89%
Price Multiplier on Announcement Date
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Date 27/07/09 28/07/08 30/07/07 27/07/06 28/07/05 28/07/04 28/07/03 -
Price 0.82 0.96 1.28 0.70 0.78 0.64 0.70 -
P/RPS 0.55 0.52 0.71 0.44 0.54 0.60 0.86 -7.17%
P/EPS 9.83 6.09 7.55 4.85 6.51 16.07 -28.23 -
EY 10.18 16.42 13.24 20.62 15.36 6.22 -3.54 -
DY 13.41 3.13 6.25 11.43 3.85 3.13 0.00 -
P/NAPS 0.82 0.57 0.80 0.47 0.57 0.51 0.57 6.24%

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