[EUROSP] QoQ TTM Result on 31-Aug-2005 [#1]

Stock
[EUROSP] EUROSPAN HOLDINGS BHD
Announcement Date
27-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
31-Aug-2005 [#1]
Profit Trend
QoQ- 16.41%
YoY- 112.91%
Quarter Report
Latest QR
Upcoming QR
EUROSP's Result
EUROSP's Financial Summary
View:
Show?
TTM Result
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Revenue 63,416 60,720 61,033 60,310 58,170 53,333 50,580 16.28%
PBT 6,166 5,702 6,042 6,405 6,011 5,081 4,536 22.73%
Tax -392 -382 -606 -829 -1,221 -1,365 -1,263 -54.19%
NP 5,774 5,320 5,436 5,576 4,790 3,716 3,273 46.05%
-
NP to SH 5,774 5,320 5,436 5,576 4,790 3,716 3,273 46.05%
-
Tax Rate 6.36% 6.70% 10.03% 12.94% 20.31% 26.86% 27.84% -
Total Cost 57,642 55,400 55,597 54,734 53,380 49,617 47,307 14.09%
-
Net Worth 59,023 56,843 56,879 56,385 54,409 52,714 52,266 8.45%
Dividend
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Div 3,199 1,199 1,199 1,199 1,199 799 799 152.35%
Div Payout % 55.42% 22.54% 22.06% 21.51% 25.04% 21.53% 24.44% -
Equity
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Net Worth 59,023 56,843 56,879 56,385 54,409 52,714 52,266 8.45%
NOSH 39,999 40,039 39,935 40,020 39,977 40,035 39,947 0.08%
Ratio Analysis
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
NP Margin 9.10% 8.76% 8.91% 9.25% 8.23% 6.97% 6.47% -
ROE 9.78% 9.36% 9.56% 9.89% 8.80% 7.05% 6.26% -
Per Share
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 158.54 151.65 152.83 150.70 145.51 133.21 126.62 16.18%
EPS 14.44 13.29 13.61 13.93 11.98 9.28 8.19 45.99%
DPS 8.00 3.00 3.00 3.00 3.00 2.00 2.00 152.19%
NAPS 1.4756 1.4197 1.4243 1.4089 1.361 1.3167 1.3084 8.35%
Adjusted Per Share Value based on latest NOSH - 40,020
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 142.76 136.69 137.40 135.77 130.95 120.06 113.87 16.28%
EPS 13.00 11.98 12.24 12.55 10.78 8.37 7.37 46.03%
DPS 7.20 2.70 2.70 2.70 2.70 1.80 1.80 152.19%
NAPS 1.3287 1.2797 1.2805 1.2693 1.2249 1.1867 1.1766 8.45%
Price Multiplier on Financial Quarter End Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 -
Price 0.69 0.77 0.81 0.77 0.74 0.73 0.78 -
P/RPS 0.44 0.51 0.53 0.51 0.51 0.55 0.62 -20.45%
P/EPS 4.78 5.80 5.95 5.53 6.18 7.86 9.52 -36.85%
EY 20.92 17.26 16.81 18.09 16.19 12.71 10.50 58.40%
DY 11.59 3.90 3.70 3.90 4.05 2.74 2.56 173.92%
P/NAPS 0.47 0.54 0.57 0.55 0.54 0.55 0.60 -15.03%
Price Multiplier on Announcement Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 27/07/06 26/04/06 25/01/06 27/10/05 28/07/05 27/04/05 27/01/05 -
Price 0.70 0.70 0.75 0.73 0.78 0.79 0.72 -
P/RPS 0.44 0.46 0.49 0.48 0.54 0.59 0.57 -15.86%
P/EPS 4.85 5.27 5.51 5.24 6.51 8.51 8.79 -32.75%
EY 20.62 18.98 18.15 19.09 15.36 11.75 11.38 48.68%
DY 11.43 4.29 4.00 4.11 3.85 2.53 2.78 156.86%
P/NAPS 0.47 0.49 0.53 0.52 0.57 0.60 0.55 -9.95%

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