[EUROSP] QoQ TTM Result on 31-May-2006 [#4]

Stock
[EUROSP] EUROSPAN HOLDINGS BHD
Announcement Date
27-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
31-May-2006 [#4]
Profit Trend
QoQ- 8.53%
YoY- 20.54%
Quarter Report
Latest QR
Upcoming QR
EUROSP's Result
EUROSP's Financial Summary
View:
Show?
TTM Result
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Revenue 70,121 65,101 62,659 63,416 60,720 61,033 60,310 10.60%
PBT 8,088 6,758 6,126 6,166 5,702 6,042 6,405 16.87%
Tax -886 -666 -587 -392 -382 -606 -829 4.54%
NP 7,202 6,092 5,539 5,774 5,320 5,436 5,576 18.65%
-
NP to SH 7,202 6,092 5,539 5,774 5,320 5,436 5,576 18.65%
-
Tax Rate 10.95% 9.85% 9.58% 6.36% 6.70% 10.03% 12.94% -
Total Cost 62,919 59,009 57,120 57,642 55,400 55,597 54,734 9.76%
-
Net Worth 62,286 62,475 61,259 59,023 56,843 56,879 56,385 6.88%
Dividend
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Div 3,199 3,199 3,199 3,199 1,199 1,199 1,199 92.71%
Div Payout % 44.43% 52.53% 57.77% 55.42% 22.54% 22.06% 21.51% -
Equity
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Net Worth 62,286 62,475 61,259 59,023 56,843 56,879 56,385 6.88%
NOSH 39,981 39,999 39,976 39,999 40,039 39,935 40,020 -0.06%
Ratio Analysis
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
NP Margin 10.27% 9.36% 8.84% 9.10% 8.76% 8.91% 9.25% -
ROE 11.56% 9.75% 9.04% 9.78% 9.36% 9.56% 9.89% -
Per Share
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 175.38 162.75 156.74 158.54 151.65 152.83 150.70 10.67%
EPS 18.01 15.23 13.86 14.44 13.29 13.61 13.93 18.73%
DPS 8.00 8.00 8.00 8.00 3.00 3.00 3.00 92.64%
NAPS 1.5579 1.5619 1.5324 1.4756 1.4197 1.4243 1.4089 6.95%
Adjusted Per Share Value based on latest NOSH - 39,999
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 157.86 146.55 141.06 142.76 136.69 137.40 135.77 10.60%
EPS 16.21 13.71 12.47 13.00 11.98 12.24 12.55 18.65%
DPS 7.20 7.20 7.20 7.20 2.70 2.70 2.70 92.64%
NAPS 1.4022 1.4065 1.3791 1.3287 1.2797 1.2805 1.2693 6.88%
Price Multiplier on Financial Quarter End Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 -
Price 0.99 0.88 0.86 0.69 0.77 0.81 0.77 -
P/RPS 0.56 0.54 0.55 0.44 0.51 0.53 0.51 6.45%
P/EPS 5.50 5.78 6.21 4.78 5.80 5.95 5.53 -0.36%
EY 18.20 17.31 16.11 20.92 17.26 16.81 18.09 0.40%
DY 8.08 9.09 9.30 11.59 3.90 3.70 3.90 62.73%
P/NAPS 0.64 0.56 0.56 0.47 0.54 0.57 0.55 10.66%
Price Multiplier on Announcement Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 25/04/07 29/01/07 31/10/06 27/07/06 26/04/06 25/01/06 27/10/05 -
Price 0.91 1.04 0.95 0.70 0.70 0.75 0.73 -
P/RPS 0.52 0.64 0.61 0.44 0.46 0.49 0.48 5.49%
P/EPS 5.05 6.83 6.86 4.85 5.27 5.51 5.24 -2.43%
EY 19.80 14.64 14.58 20.62 18.98 18.15 19.09 2.47%
DY 8.79 7.69 8.42 11.43 4.29 4.00 4.11 66.22%
P/NAPS 0.58 0.67 0.62 0.47 0.49 0.53 0.52 7.57%

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