[EUROSP] QoQ TTM Result on 31-May-2005 [#4]

Stock
[EUROSP] EUROSPAN HOLDINGS BHD
Announcement Date
28-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-May-2005 [#4]
Profit Trend
QoQ- 28.9%
YoY- 200.69%
Quarter Report
Latest QR
Upcoming QR
EUROSP's Result
EUROSP's Financial Summary
View:
Show?
TTM Result
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Revenue 60,720 61,033 60,310 58,170 53,333 50,580 47,447 17.92%
PBT 5,702 6,042 6,405 6,011 5,081 4,536 3,536 37.63%
Tax -382 -606 -829 -1,221 -1,365 -1,263 -917 -44.31%
NP 5,320 5,436 5,576 4,790 3,716 3,273 2,619 60.60%
-
NP to SH 5,320 5,436 5,576 4,790 3,716 3,273 2,619 60.60%
-
Tax Rate 6.70% 10.03% 12.94% 20.31% 26.86% 27.84% 25.93% -
Total Cost 55,400 55,597 54,734 53,380 49,617 47,307 44,828 15.20%
-
Net Worth 56,843 56,879 56,385 54,409 52,714 52,266 51,534 6.77%
Dividend
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Div 1,199 1,199 1,199 1,199 799 799 799 31.17%
Div Payout % 22.54% 22.06% 21.51% 25.04% 21.53% 24.44% 30.55% -
Equity
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Net Worth 56,843 56,879 56,385 54,409 52,714 52,266 51,534 6.77%
NOSH 40,039 39,935 40,020 39,977 40,035 39,947 39,964 0.12%
Ratio Analysis
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
NP Margin 8.76% 8.91% 9.25% 8.23% 6.97% 6.47% 5.52% -
ROE 9.36% 9.56% 9.89% 8.80% 7.05% 6.26% 5.08% -
Per Share
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 151.65 152.83 150.70 145.51 133.21 126.62 118.72 17.78%
EPS 13.29 13.61 13.93 11.98 9.28 8.19 6.55 60.47%
DPS 3.00 3.00 3.00 3.00 2.00 2.00 2.00 31.13%
NAPS 1.4197 1.4243 1.4089 1.361 1.3167 1.3084 1.2895 6.64%
Adjusted Per Share Value based on latest NOSH - 39,977
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 136.69 137.40 135.77 130.95 120.06 113.87 106.81 17.92%
EPS 11.98 12.24 12.55 10.78 8.37 7.37 5.90 60.55%
DPS 2.70 2.70 2.70 2.70 1.80 1.80 1.80 31.13%
NAPS 1.2797 1.2805 1.2693 1.2249 1.1867 1.1766 1.1601 6.77%
Price Multiplier on Financial Quarter End Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 -
Price 0.77 0.81 0.77 0.74 0.73 0.78 0.70 -
P/RPS 0.51 0.53 0.51 0.51 0.55 0.62 0.59 -9.28%
P/EPS 5.80 5.95 5.53 6.18 7.86 9.52 10.68 -33.51%
EY 17.26 16.81 18.09 16.19 12.71 10.50 9.36 50.54%
DY 3.90 3.70 3.90 4.05 2.74 2.56 2.86 23.03%
P/NAPS 0.54 0.57 0.55 0.54 0.55 0.60 0.54 0.00%
Price Multiplier on Announcement Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 26/04/06 25/01/06 27/10/05 28/07/05 27/04/05 27/01/05 28/10/04 -
Price 0.70 0.75 0.73 0.78 0.79 0.72 0.75 -
P/RPS 0.46 0.49 0.48 0.54 0.59 0.57 0.63 -18.96%
P/EPS 5.27 5.51 5.24 6.51 8.51 8.79 11.44 -40.43%
EY 18.98 18.15 19.09 15.36 11.75 11.38 8.74 67.93%
DY 4.29 4.00 4.11 3.85 2.53 2.78 2.67 37.30%
P/NAPS 0.49 0.53 0.52 0.57 0.60 0.55 0.58 -10.66%

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