[EUROSP] QoQ TTM Result on 28-Feb-2009 [#3]

Stock

[EUROSP] EUROSPAN HOLDINGS BHD

Announcement Date

23-Apr-2009

Admission Sponsor

Sponsor

Financial Year

31-May-2009

Quarter

28-Feb-2009 [#3]

Profit Trend

QoQ- -16.78%

YoY- -36.98%

Quarter Report

Eurospan-20090228.xls

Latest QR

Upcoming QR

EUROSP's Result

EUROSP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
TTM Result
Revenue	57,671	61,098	60,721	64,028	67,966	66,474	73,781	-15.13%
YoY %	-5.61%	0.62%	-5.16%	-5.79%	2.24%	-9.90%	-	-
Horiz. %	78.17%	82.81%	82.30%	86.78%	92.12%	90.10%	100.00%	-
PBT	1,373	3,050	3,937	5,262	6,004	5,765	6,936	-66.00%
YoY %	-54.98%	-22.53%	-25.18%	-12.36%	4.15%	-16.88%	-	-
Horiz. %	19.80%	43.97%	56.76%	75.87%	86.56%	83.12%	100.00%	-
Tax	-54	-345	-568	-859	-713	-589	-607	-80.04%
YoY %	84.35%	39.26%	33.88%	-20.48%	-21.05%	2.97%	-	-
Horiz. %	8.90%	56.84%	93.57%	141.52%	117.46%	97.03%	100.00%	-
NP	1,319	2,705	3,369	4,403	5,291	5,176	6,329	-64.81%
YoY %	-51.24%	-19.71%	-23.48%	-16.78%	2.22%	-18.22%	-	-
Horiz. %	20.84%	42.74%	53.23%	69.57%	83.60%	81.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,319	2,705	3,369	4,403	5,291	5,176	6,329	-64.81%
YoY %	-51.24%	-19.71%	-23.48%	-16.78%	2.22%	-18.22%	-	-
Horiz. %	20.84%	42.74%	53.23%	69.57%	83.60%	81.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.93%	11.31%	14.43%	16.32%	11.88%	10.22%	8.75%	-
YoY %	-65.25%	-21.62%	-11.58%	37.37%	16.24%	16.80%	-	-
Horiz. %	44.91%	129.26%	164.91%	186.51%	135.77%	116.80%	100.00%	-
Total Cost	56,352	58,393	57,352	59,625	62,675	61,298	67,452	-11.28%
YoY %	-3.50%	1.82%	-3.81%	-4.87%	2.25%	-9.12%	-	-
Horiz. %	83.54%	86.57%	85.03%	88.40%	92.92%	90.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	64,470	67,137	40,370	68,246	70,231	68,456	67,039	-2.56%
YoY %	-3.97%	66.30%	-40.85%	-2.83%	2.59%	2.11%	-	-
Horiz. %	96.17%	100.15%	60.22%	101.80%	104.76%	102.11%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Dividend
Div	3,229	4,435	4,435	4,417	4,417	4,418	1,207	92.59%
YoY %	-27.19%	0.00%	0.41%	0.00%	-0.02%	266.03%	-	-
Horiz. %	267.52%	367.44%	367.44%	365.95%	365.95%	366.03%	100.00%	-
Div Payout %	244.85%	163.98%	131.66%	100.32%	83.49%	85.36%	19.07%	-
YoY %	49.32%	24.55%	31.24%	20.16%	-2.19%	347.61%	-	-
Horiz. %	1,283.95%	859.88%	690.40%	526.06%	437.81%	447.61%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Equity
Net Worth	64,470	67,137	40,370	68,246	70,231	68,456	67,039	-2.56%
YoY %	-3.97%	66.30%	-40.85%	-2.83%	2.59%	2.11%	-	-
Horiz. %	96.17%	100.15%	60.22%	101.80%	104.76%	102.11%	100.00%	-
NOSH	40,294	40,206	40,370	40,555	40,201	40,225	40,140	0.25%
YoY %	0.22%	-0.41%	-0.46%	0.88%	-0.06%	0.21%	-	-
Horiz. %	100.38%	100.16%	100.57%	101.03%	100.15%	100.21%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Ratio Analysis
NP Margin	2.29%	4.43%	5.55%	6.88%	7.78%	7.79%	8.58%	-
YoY %	-48.31%	-20.18%	-19.33%	-11.57%	-0.13%	-9.21%	-	-
Horiz. %	26.69%	51.63%	64.69%	80.19%	90.68%	90.79%	100.00%	-
ROE	2.05%	4.03%	8.35%	6.45%	7.53%	7.56%	9.44%	-
YoY %	-49.13%	-51.74%	29.46%	-14.34%	-0.40%	-19.92%	-	-
Horiz. %	21.72%	42.69%	88.45%	68.33%	79.77%	80.08%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Per Share
RPS	143.13	151.96	150.41	157.88	169.06	165.25	183.81	-15.34%
YoY %	-5.81%	1.03%	-4.73%	-6.61%	2.31%	-10.10%	-	-
Horiz. %	77.87%	82.67%	81.83%	85.89%	91.98%	89.90%	100.00%	-
EPS	3.27	6.73	8.35	10.86	13.16	12.87	15.77	-64.93%
YoY %	-51.41%	-19.40%	-23.11%	-17.48%	2.25%	-18.39%	-	-
Horiz. %	20.74%	42.68%	52.95%	68.86%	83.45%	81.61%	100.00%	-
DPS	8.00	11.00	11.00	11.00	11.00	11.00	3.00	92.18%
YoY %	-27.27%	0.00%	0.00%	0.00%	0.00%	266.67%	-	-
Horiz. %	266.67%	366.67%	366.67%	366.67%	366.67%	366.67%	100.00%	-
NAPS	1.60	1.6698	1.00	1.6828	1.747	1.7018	1.6701	-2.81%
YoY %	-4.18%	66.98%	-40.58%	-3.67%	2.66%	1.90%	-	-
Horiz. %	95.80%	99.98%	59.88%	100.76%	104.60%	101.90%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Adjusted Per Share Value based on latest NOSH - 40,555
RPS	129.83	137.54	136.69	144.14	153.00	149.65	166.09	-15.13%
YoY %	-5.61%	0.62%	-5.17%	-5.79%	2.24%	-9.90%	-	-
Horiz. %	78.17%	82.81%	82.30%	86.78%	92.12%	90.10%	100.00%	-
EPS	2.97	6.09	7.58	9.91	11.91	11.65	14.25	-64.81%
YoY %	-51.23%	-19.66%	-23.51%	-16.79%	2.23%	-18.25%	-	-
Horiz. %	20.84%	42.74%	53.19%	69.54%	83.58%	81.75%	100.00%	-
DPS	7.27	9.99	9.99	9.94	9.94	9.95	2.72	92.47%
YoY %	-27.23%	0.00%	0.50%	0.00%	-0.10%	265.81%	-	-
Horiz. %	267.28%	367.28%	367.28%	365.44%	365.44%	365.81%	100.00%	-
NAPS	1.4514	1.5114	0.9088	1.5364	1.581	1.5411	1.5092	-2.56%
YoY %	-3.97%	66.31%	-40.85%	-2.82%	2.59%	2.11%	-	-
Horiz. %	96.17%	100.15%	60.22%	101.80%	104.76%	102.11%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/09	28/08/09	29/05/09	27/02/09	28/11/08	29/08/08	30/05/08	-
Price	0.93	0.90	0.80	0.89	0.74	0.91	0.94	-
P/RPS	0.65	0.59	0.53	0.56	0.44	0.55	0.51	17.53%
YoY %	10.17%	11.32%	-5.36%	27.27%	-20.00%	7.84%	-	-
Horiz. %	127.45%	115.69%	103.92%	109.80%	86.27%	107.84%	100.00%	-
P/EPS	28.41	13.38	9.59	8.20	5.62	7.07	5.96	182.96%
YoY %	112.33%	39.52%	16.95%	45.91%	-20.51%	18.62%	-	-
Horiz. %	476.68%	224.50%	160.91%	137.58%	94.30%	118.62%	100.00%	-
EY	3.52	7.48	10.43	12.20	17.79	14.14	16.77	-64.64%
YoY %	-52.94%	-28.28%	-14.51%	-31.42%	25.81%	-15.68%	-	-
Horiz. %	20.99%	44.60%	62.19%	72.75%	106.08%	84.32%	100.00%	-
DY	8.60	12.22	13.75	12.36	14.86	12.09	3.19	93.58%
YoY %	-29.62%	-11.13%	11.25%	-16.82%	22.91%	279.00%	-	-
Horiz. %	269.59%	383.07%	431.03%	387.46%	465.83%	379.00%	100.00%	-
P/NAPS	0.58	0.54	0.80	0.53	0.42	0.53	0.56	2.36%
YoY %	7.41%	-32.50%	50.94%	26.19%	-20.75%	-5.36%	-	-
Horiz. %	103.57%	96.43%	142.86%	94.64%	75.00%	94.64%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Price Multiplier on Announcement Date
Date	25/01/10	26/10/09	27/07/09	23/04/09	15/01/09	29/10/08	28/07/08	-
Price	1.00	1.15	0.82	0.80	0.80	0.75	0.96	-
P/RPS	0.70	0.76	0.55	0.51	0.47	0.45	0.52	21.89%
YoY %	-7.89%	38.18%	7.84%	8.51%	4.44%	-13.46%	-	-
Horiz. %	134.62%	146.15%	105.77%	98.08%	90.38%	86.54%	100.00%	-
P/EPS	30.55	17.09	9.83	7.37	6.08	5.83	6.09	192.75%
YoY %	78.76%	73.86%	33.38%	21.22%	4.29%	-4.27%	-	-
Horiz. %	501.64%	280.62%	161.41%	121.02%	99.84%	95.73%	100.00%	-
EY	3.27	5.85	10.18	13.57	16.45	17.16	16.42	-65.86%
YoY %	-44.10%	-42.53%	-24.98%	-17.51%	-4.14%	4.51%	-	-
Horiz. %	19.91%	35.63%	62.00%	82.64%	100.18%	104.51%	100.00%	-
DY	8.00	9.57	13.41	13.75	13.75	14.67	3.13	86.83%
YoY %	-16.41%	-28.64%	-2.47%	0.00%	-6.27%	368.69%	-	-
Horiz. %	255.59%	305.75%	428.43%	439.30%	439.30%	468.69%	100.00%	-
P/NAPS	0.63	0.69	0.82	0.48	0.46	0.44	0.57	6.89%
YoY %	-8.70%	-15.85%	70.83%	4.35%	4.55%	-22.81%	-	-
Horiz. %	110.53%	121.05%	143.86%	84.21%	80.70%	77.19%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos