[EUROSP] QoQ TTM Result on 31-Aug-2009 [#1]

Stock

[EUROSP] EUROSPAN HOLDINGS BHD

Announcement Date

26-Oct-2009

Admission Sponsor

Sponsor

Financial Year

31-May-2010

Quarter

31-Aug-2009 [#1]

Profit Trend

QoQ- -19.71%

YoY- -47.74%

Quarter Report

Eurospan_20090831.pdf

Latest QR

Upcoming QR

EUROSP's Result

EUROSP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
TTM Result
Revenue	62,128	60,700	57,671	61,098	60,721	64,028	67,966	-5.81%
YoY %	2.35%	5.25%	-5.61%	0.62%	-5.16%	-5.79%	-	-
Horiz. %	91.41%	89.31%	84.85%	89.89%	89.34%	94.21%	100.00%	-
PBT	316	294	1,373	3,050	3,937	5,262	6,004	-85.98%
YoY %	7.48%	-78.59%	-54.98%	-22.53%	-25.18%	-12.36%	-	-
Horiz. %	5.26%	4.90%	22.87%	50.80%	65.57%	87.64%	100.00%	-
Tax	155	120	-54	-345	-568	-859	-713	-
YoY %	29.17%	322.22%	84.35%	39.26%	33.88%	-20.48%	-	-
Horiz. %	-21.74%	-16.83%	7.57%	48.39%	79.66%	120.48%	100.00%	-
NP	471	414	1,319	2,705	3,369	4,403	5,291	-80.09%
YoY %	13.77%	-68.61%	-51.24%	-19.71%	-23.48%	-16.78%	-	-
Horiz. %	8.90%	7.82%	24.93%	51.12%	63.67%	83.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	471	414	1,319	2,705	3,369	4,403	5,291	-80.09%
YoY %	13.77%	-68.61%	-51.24%	-19.71%	-23.48%	-16.78%	-	-
Horiz. %	8.90%	7.82%	24.93%	51.12%	63.67%	83.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-49.05%	-40.82%	3.93%	11.31%	14.43%	16.32%	11.88%	-
YoY %	-20.16%	-1,138.68%	-65.25%	-21.62%	-11.58%	37.37%	-	-
Horiz. %	-412.88%	-343.60%	33.08%	95.20%	121.46%	137.37%	100.00%	-
Total Cost	61,657	60,286	56,352	58,393	57,352	59,625	62,675	-1.08%
YoY %	2.27%	6.98%	-3.50%	1.82%	-3.81%	-4.87%	-	-
Horiz. %	98.38%	96.19%	89.91%	93.17%	91.51%	95.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	41,666	63,669	64,470	67,137	40,370	68,246	70,231	-29.41%
YoY %	-34.56%	-1.24%	-3.97%	66.30%	-40.85%	-2.83%	-	-
Horiz. %	59.33%	90.66%	91.80%	95.59%	57.48%	97.17%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Dividend
Div	3,333	3,229	3,229	4,435	4,435	4,417	4,417	-17.12%
YoY %	3.22%	0.00%	-27.19%	0.00%	0.41%	0.00%	-	-
Horiz. %	75.46%	73.10%	73.10%	100.41%	100.41%	100.00%	100.00%	-
Div Payout %	707.71%	780.10%	244.85%	163.98%	131.66%	100.32%	83.49%	-
YoY %	-9.28%	218.60%	49.32%	24.55%	31.24%	20.16%	-	-
Horiz. %	847.66%	934.36%	293.27%	196.41%	157.70%	120.16%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Equity
Net Worth	41,666	63,669	64,470	67,137	40,370	68,246	70,231	-29.41%
YoY %	-34.56%	-1.24%	-3.97%	66.30%	-40.85%	-2.83%	-	-
Horiz. %	59.33%	90.66%	91.80%	95.59%	57.48%	97.17%	100.00%	-
NOSH	41,666	40,116	40,294	40,206	40,370	40,555	40,201	2.41%
YoY %	3.86%	-0.44%	0.22%	-0.41%	-0.46%	0.88%	-	-
Horiz. %	103.64%	99.79%	100.23%	100.01%	100.42%	100.88%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Ratio Analysis
NP Margin	0.76%	0.68%	2.29%	4.43%	5.55%	6.88%	7.78%	-
YoY %	11.76%	-70.31%	-48.31%	-20.18%	-19.33%	-11.57%	-	-
Horiz. %	9.77%	8.74%	29.43%	56.94%	71.34%	88.43%	100.00%	-
ROE	1.13%	0.65%	2.05%	4.03%	8.35%	6.45%	7.53%	-
YoY %	73.85%	-68.29%	-49.13%	-51.74%	29.46%	-14.34%	-	-
Horiz. %	15.01%	8.63%	27.22%	53.52%	110.89%	85.66%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Per Share
RPS	149.11	151.31	143.13	151.96	150.41	157.88	169.06	-8.03%
YoY %	-1.45%	5.72%	-5.81%	1.03%	-4.73%	-6.61%	-	-
Horiz. %	88.20%	89.50%	84.66%	89.89%	88.97%	93.39%	100.00%	-
EPS	1.13	1.03	3.27	6.73	8.35	10.86	13.16	-80.56%
YoY %	9.71%	-68.50%	-51.41%	-19.40%	-23.11%	-17.48%	-	-
Horiz. %	8.59%	7.83%	24.85%	51.14%	63.45%	82.52%	100.00%	-
DPS	8.00	8.00	8.00	11.00	11.00	11.00	11.00	-19.14%
YoY %	0.00%	0.00%	-27.27%	0.00%	0.00%	0.00%	-	-
Horiz. %	72.73%	72.73%	72.73%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.00	1.5871	1.60	1.6698	1.00	1.6828	1.747	-31.08%
YoY %	-36.99%	-0.81%	-4.18%	66.98%	-40.58%	-3.67%	-	-
Horiz. %	57.24%	90.85%	91.59%	95.58%	57.24%	96.33%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Adjusted Per Share Value based on latest NOSH - 40,206
RPS	139.86	136.65	129.83	137.54	136.69	144.14	153.00	-5.81%
YoY %	2.35%	5.25%	-5.61%	0.62%	-5.17%	-5.79%	-	-
Horiz. %	91.41%	89.31%	84.86%	89.90%	89.34%	94.21%	100.00%	-
EPS	1.06	0.93	2.97	6.09	7.58	9.91	11.91	-80.09%
YoY %	13.98%	-68.69%	-51.23%	-19.66%	-23.51%	-16.79%	-	-
Horiz. %	8.90%	7.81%	24.94%	51.13%	63.64%	83.21%	100.00%	-
DPS	7.50	7.27	7.27	9.99	9.99	9.94	9.94	-17.13%
YoY %	3.16%	0.00%	-27.23%	0.00%	0.50%	0.00%	-	-
Horiz. %	75.45%	73.14%	73.14%	100.50%	100.50%	100.00%	100.00%	-
NAPS	0.938	1.4333	1.4514	1.5114	0.9088	1.5364	1.581	-29.41%
YoY %	-34.56%	-1.25%	-3.97%	66.31%	-40.85%	-2.82%	-	-
Horiz. %	59.33%	90.66%	91.80%	95.60%	57.48%	97.18%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/10	25/02/10	30/11/09	28/08/09	29/05/09	27/02/09	28/11/08	-
Price	1.04	0.85	0.93	0.90	0.80	0.89	0.74	-
P/RPS	0.70	0.56	0.65	0.59	0.53	0.56	0.44	36.31%
YoY %	25.00%	-13.85%	10.17%	11.32%	-5.36%	27.27%	-	-
Horiz. %	159.09%	127.27%	147.73%	134.09%	120.45%	127.27%	100.00%	-
P/EPS	92.00	82.37	28.41	13.38	9.59	8.20	5.62	545.81%
YoY %	11.69%	189.93%	112.33%	39.52%	16.95%	45.91%	-	-
Horiz. %	1,637.01%	1,465.66%	505.52%	238.08%	170.64%	145.91%	100.00%	-
EY	1.09	1.21	3.52	7.48	10.43	12.20	17.79	-84.48%
YoY %	-9.92%	-65.62%	-52.94%	-28.28%	-14.51%	-31.42%	-	-
Horiz. %	6.13%	6.80%	19.79%	42.05%	58.63%	68.58%	100.00%	-
DY	7.69	9.41	8.60	12.22	13.75	12.36	14.86	-35.56%
YoY %	-18.28%	9.42%	-29.62%	-11.13%	11.25%	-16.82%	-	-
Horiz. %	51.75%	63.32%	57.87%	82.23%	92.53%	83.18%	100.00%	-
P/NAPS	1.04	0.54	0.58	0.54	0.80	0.53	0.42	83.13%
YoY %	92.59%	-6.90%	7.41%	-32.50%	50.94%	26.19%	-	-
Horiz. %	247.62%	128.57%	138.10%	128.57%	190.48%	126.19%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Price Multiplier on Announcement Date
Date	28/07/10	13/04/10	25/01/10	26/10/09	27/07/09	23/04/09	15/01/09	-
Price	1.03	0.92	1.00	1.15	0.82	0.80	0.80	-
P/RPS	0.69	0.61	0.70	0.76	0.55	0.51	0.47	29.20%
YoY %	13.11%	-12.86%	-7.89%	38.18%	7.84%	8.51%	-	-
Horiz. %	146.81%	129.79%	148.94%	161.70%	117.02%	108.51%	100.00%	-
P/EPS	91.12	89.15	30.55	17.09	9.83	7.37	6.08	508.86%
YoY %	2.21%	191.82%	78.76%	73.86%	33.38%	21.22%	-	-
Horiz. %	1,498.68%	1,466.28%	502.47%	281.09%	161.68%	121.22%	100.00%	-
EY	1.10	1.12	3.27	5.85	10.18	13.57	16.45	-83.55%
YoY %	-1.79%	-65.75%	-44.10%	-42.53%	-24.98%	-17.51%	-	-
Horiz. %	6.69%	6.81%	19.88%	35.56%	61.88%	82.49%	100.00%	-
DY	7.77	8.70	8.00	9.57	13.41	13.75	13.75	-31.67%
YoY %	-10.69%	8.75%	-16.41%	-28.64%	-2.47%	0.00%	-	-
Horiz. %	56.51%	63.27%	58.18%	69.60%	97.53%	100.00%	100.00%	-
P/NAPS	1.03	0.58	0.63	0.69	0.82	0.48	0.46	71.23%
YoY %	77.59%	-7.94%	-8.70%	-15.85%	70.83%	4.35%	-	-
Horiz. %	223.91%	126.09%	136.96%	150.00%	178.26%	104.35%	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