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

Announcement Date
31-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
31-Aug-2006 [#1]
Profit Trend
QoQ- -4.07%
YoY- -0.66%
Quarter Report
View:
Show?
TTM Result
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Revenue 71,736 70,121 65,101 62,659 63,416 60,720 61,033 11.38%
PBT 7,594 8,088 6,758 6,126 6,166 5,702 6,042 16.48%
Tax -819 -886 -666 -587 -392 -382 -606 22.26%
NP 6,775 7,202 6,092 5,539 5,774 5,320 5,436 15.82%
-
NP to SH 6,775 7,202 6,092 5,539 5,774 5,320 5,436 15.82%
-
Tax Rate 10.78% 10.95% 9.85% 9.58% 6.36% 6.70% 10.03% -
Total Cost 64,961 62,919 59,009 57,120 57,642 55,400 55,597 10.94%
-
Net Worth 64,100 62,286 62,475 61,259 59,023 56,843 56,879 8.30%
Dividend
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Div 3,198 3,199 3,199 3,199 3,199 1,199 1,199 92.44%
Div Payout % 47.21% 44.43% 52.53% 57.77% 55.42% 22.54% 22.06% -
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 64,100 62,286 62,475 61,259 59,023 56,843 56,879 8.30%
NOSH 39,977 39,981 39,999 39,976 39,999 40,039 39,935 0.07%
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 9.44% 10.27% 9.36% 8.84% 9.10% 8.76% 8.91% -
ROE 10.57% 11.56% 9.75% 9.04% 9.78% 9.36% 9.56% -
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 179.44 175.38 162.75 156.74 158.54 151.65 152.83 11.30%
EPS 16.95 18.01 15.23 13.86 14.44 13.29 13.61 15.77%
DPS 8.00 8.00 8.00 8.00 8.00 3.00 3.00 92.41%
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 161.49 157.86 146.55 141.06 142.76 136.69 137.40 11.38%
EPS 15.25 16.21 13.71 12.47 13.00 11.98 12.24 15.80%
DPS 7.20 7.20 7.20 7.20 7.20 2.70 2.70 92.41%
NAPS 1.443 1.4022 1.4065 1.3791 1.3287 1.2797 1.2805 8.29%
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 0.56 0.54 0.55 0.44 0.51 0.53 2.50%
P/EPS 5.84 5.50 5.78 6.21 4.78 5.80 5.95 -1.23%
EY 17.12 18.20 17.31 16.11 20.92 17.26 16.81 1.22%
DY 8.08 8.08 9.09 9.30 11.59 3.90 3.70 68.40%
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 0.71 0.52 0.64 0.61 0.44 0.46 0.49 28.07%
P/EPS 7.55 5.05 6.83 6.86 4.85 5.27 5.51 23.39%
EY 13.24 19.80 14.64 14.58 20.62 18.98 18.15 -18.98%
DY 6.25 8.79 7.69 8.42 11.43 4.29 4.00 34.68%
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