[EUROSP] QoQ Annualized Quarter Result on 31-Aug-2006 [#1]

Stock
[EUROSP] EUROSPAN HOLDINGS BHD
Announcement Date
31-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
31-Aug-2006 [#1]
Profit Trend
QoQ- 17.07%
YoY- -12.26%
Quarter Report
Latest QR
Upcoming QR
EUROSP's Result
EUROSP's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Revenue 71,434 67,656 64,138 63,172 63,416 59,118 60,768 11.39%
PBT 7,596 7,678 6,480 7,604 6,139 5,114 5,294 27.24%
Tax -819 -1,041 -778 -876 -392 -382 -230 133.36%
NP 6,777 6,637 5,702 6,728 5,747 4,732 5,064 21.46%
-
NP to SH 6,777 6,637 5,702 6,728 5,747 4,732 5,064 21.46%
-
Tax Rate 10.78% 13.56% 12.01% 11.52% 6.39% 7.47% 4.34% -
Total Cost 64,657 61,018 58,436 56,444 57,669 54,386 55,704 10.45%
-
Net Worth 64,145 62,290 62,454 61,259 59,034 56,804 56,971 8.23%
Dividend
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Div 3,200 - - - 3,200 - - -
Div Payout % 47.23% - - - 55.69% - - -
Equity
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Net Worth 64,145 62,290 62,454 61,259 59,034 56,804 56,971 8.23%
NOSH 40,005 39,983 39,985 39,976 40,006 40,011 40,000 0.00%
Ratio Analysis
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
NP Margin 9.49% 9.81% 8.89% 10.65% 9.06% 8.00% 8.33% -
ROE 10.57% 10.66% 9.13% 10.98% 9.74% 8.33% 8.89% -
Per Share
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 178.56 169.21 160.40 158.02 158.51 147.76 151.92 11.38%
EPS 16.94 16.60 14.26 16.84 14.37 11.83 12.66 21.44%
DPS 8.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.6034 1.5579 1.5619 1.5324 1.4756 1.4197 1.4243 8.22%
Adjusted Per Share Value based on latest NOSH - 39,976
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 160.81 152.31 144.39 142.21 142.76 133.09 136.80 11.39%
EPS 15.26 14.94 12.84 15.15 12.94 10.65 11.40 21.48%
DPS 7.20 0.00 0.00 0.00 7.21 0.00 0.00 -
NAPS 1.444 1.4023 1.406 1.3791 1.329 1.2788 1.2825 8.23%
Price Multiplier on Financial Quarter End Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 -
Price 0.99 0.99 0.88 0.86 0.69 0.77 0.81 -
P/RPS 0.55 0.59 0.55 0.54 0.44 0.52 0.53 2.50%
P/EPS 5.84 5.96 6.17 5.11 4.80 6.51 6.40 -5.92%
EY 17.11 16.77 16.20 19.57 20.82 15.36 15.63 6.22%
DY 8.08 0.00 0.00 0.00 11.59 0.00 0.00 -
P/NAPS 0.62 0.64 0.56 0.56 0.47 0.54 0.57 5.77%
Price Multiplier on Announcement Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 30/07/07 25/04/07 29/01/07 31/10/06 27/07/06 26/04/06 25/01/06 -
Price 1.28 0.91 1.04 0.95 0.70 0.70 0.75 -
P/RPS 0.72 0.54 0.65 0.60 0.44 0.47 0.49 29.27%
P/EPS 7.56 5.48 7.29 5.64 4.87 5.92 5.92 17.72%
EY 13.23 18.24 13.71 17.72 20.52 16.90 16.88 -15.00%
DY 6.25 0.00 0.00 0.00 11.43 0.00 0.00 -
P/NAPS 0.80 0.58 0.67 0.62 0.47 0.49 0.53 31.61%

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