[EUROSP] QoQ TTM Result on 30-Nov-2008 [#2]

Stock
[EUROSP] EUROSPAN HOLDINGS BHD
Announcement Date
15-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
30-Nov-2008 [#2]
Profit Trend
QoQ- 2.22%
YoY- -33.92%
Quarter Report
Latest QR
Upcoming QR
EUROSP's Result
EUROSP's Financial Summary
View:
Show?
TTM Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 61,098 60,721 64,028 67,966 66,474 73,781 76,689 -14.02%
PBT 3,050 3,937 5,262 6,004 5,765 6,936 7,484 -44.94%
Tax -345 -568 -859 -713 -589 -607 -497 -21.54%
NP 2,705 3,369 4,403 5,291 5,176 6,329 6,987 -46.78%
-
NP to SH 2,705 3,369 4,403 5,291 5,176 6,329 6,987 -46.78%
-
Tax Rate 11.31% 14.43% 16.32% 11.88% 10.22% 8.75% 6.64% -
Total Cost 58,393 57,352 59,625 62,675 61,298 67,452 69,702 -11.10%
-
Net Worth 67,137 40,370 68,246 70,231 68,456 67,039 67,273 -0.13%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div 4,435 4,435 4,417 4,417 4,418 1,207 4,405 0.45%
Div Payout % 163.98% 131.66% 100.32% 83.49% 85.36% 19.07% 63.05% -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 67,137 40,370 68,246 70,231 68,456 67,039 67,273 -0.13%
NOSH 40,206 40,370 40,555 40,201 40,225 40,140 40,254 -0.07%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 4.43% 5.55% 6.88% 7.78% 7.79% 8.58% 9.11% -
ROE 4.03% 8.35% 6.45% 7.53% 7.56% 9.44% 10.39% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 151.96 150.41 157.88 169.06 165.25 183.81 190.51 -13.95%
EPS 6.73 8.35 10.86 13.16 12.87 15.77 17.36 -46.74%
DPS 11.00 11.00 11.00 11.00 11.00 3.00 11.00 0.00%
NAPS 1.6698 1.00 1.6828 1.747 1.7018 1.6701 1.6712 -0.05%
Adjusted Per Share Value based on latest NOSH - 40,201
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 137.54 136.69 144.14 153.00 149.65 166.09 172.64 -14.02%
EPS 6.09 7.58 9.91 11.91 11.65 14.25 15.73 -46.78%
DPS 9.99 9.99 9.94 9.94 9.95 2.72 9.92 0.46%
NAPS 1.5114 0.9088 1.5364 1.581 1.5411 1.5092 1.5145 -0.13%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.90 0.80 0.89 0.74 0.91 0.94 1.02 -
P/RPS 0.59 0.53 0.56 0.44 0.55 0.51 0.54 6.06%
P/EPS 13.38 9.59 8.20 5.62 7.07 5.96 5.88 72.74%
EY 7.48 10.43 12.20 17.79 14.14 16.77 17.02 -42.10%
DY 12.22 13.75 12.36 14.86 12.09 3.19 10.78 8.69%
P/NAPS 0.54 0.80 0.53 0.42 0.53 0.56 0.61 -7.78%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 26/10/09 27/07/09 23/04/09 15/01/09 29/10/08 28/07/08 28/04/08 -
Price 1.15 0.82 0.80 0.80 0.75 0.96 0.93 -
P/RPS 0.76 0.55 0.51 0.47 0.45 0.52 0.49 33.88%
P/EPS 17.09 9.83 7.37 6.08 5.83 6.09 5.36 116.17%
EY 5.85 10.18 13.57 16.45 17.16 16.42 18.66 -53.75%
DY 9.57 13.41 13.75 13.75 14.67 3.13 11.83 -13.14%
P/NAPS 0.69 0.82 0.48 0.46 0.44 0.57 0.56 14.88%

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