[EURO] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[EURO] EURO HOLDINGS BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 12.05%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EURO's Result
EURO's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 85,207 90,707 88,019 91,358 82,923 45,230 26,290 119.47%
PBT 7,702 8,972 8,866 10,223 9,317 5,783 3,722 62.60%
Tax -1,204 -1,438 -1,636 -2,609 -2,522 -1,740 -1,155 2.81%
NP 6,498 7,534 7,230 7,614 6,795 4,043 2,567 86.05%
-
NP to SH 6,498 7,534 7,230 7,614 6,795 4,043 2,567 86.05%
-
Tax Rate 15.63% 16.03% 18.45% 25.52% 27.07% 30.09% 31.03% -
Total Cost 78,709 83,173 80,789 83,744 76,128 41,187 23,723 122.94%
-
Net Worth 58,179 59,063 57,457 55,871 53,383 49,717 34,141 42.80%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 2,832 2,832 2,832 - - - - -
Div Payout % 43.59% 37.59% 39.18% - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 58,179 59,063 57,457 55,871 53,383 49,717 34,141 42.80%
NOSH 80,804 80,909 80,925 80,973 80,883 77,684 55,969 27.82%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 7.63% 8.31% 8.21% 8.33% 8.19% 8.94% 9.76% -
ROE 11.17% 12.76% 12.58% 13.63% 12.73% 8.13% 7.52% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 105.45 112.11 108.76 112.82 102.52 58.22 46.97 71.70%
EPS 8.04 9.31 8.93 9.40 8.40 5.20 4.59 45.45%
DPS 3.50 3.50 3.50 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.73 0.71 0.69 0.66 0.64 0.61 11.72%
Adjusted Per Share Value based on latest NOSH - 80,973
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 6.42 6.83 6.63 6.88 6.24 3.41 1.98 119.54%
EPS 0.49 0.57 0.54 0.57 0.51 0.30 0.19 88.38%
DPS 0.21 0.21 0.21 0.00 0.00 0.00 0.00 -
NAPS 0.0438 0.0445 0.0433 0.0421 0.0402 0.0374 0.0257 42.81%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 - -
Price 0.85 0.95 0.86 0.79 0.90 1.02 0.00 -
P/RPS 0.81 0.85 0.79 0.70 0.88 1.75 0.00 -
P/EPS 10.57 10.20 9.63 8.40 10.71 19.60 0.00 -
EY 9.46 9.80 10.39 11.90 9.33 5.10 0.00 -
DY 4.12 3.68 4.07 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.30 1.21 1.14 1.36 1.59 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 23/05/06 23/02/06 25/11/05 29/08/05 - - -
Price 0.86 0.90 0.90 0.88 0.82 0.00 0.00 -
P/RPS 0.82 0.80 0.83 0.78 0.80 0.00 0.00 -
P/EPS 10.69 9.67 10.07 9.36 9.76 0.00 0.00 -
EY 9.35 10.35 9.93 10.69 10.25 0.00 0.00 -
DY 4.07 3.89 3.89 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.23 1.27 1.28 1.24 0.00 0.00 -

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
Post a Comment