[EURO] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[EURO] EURO HOLDINGS BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -15.84%
YoY- -28.17%
Quarter Report
Latest QR
Upcoming QR
EURO's Result
EURO's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 109,307 99,399 94,458 89,291 85,207 90,707 88,019 15.58%
PBT 8,033 6,107 6,927 6,667 7,702 8,972 8,866 -6.38%
Tax -1,306 -1,177 -1,342 -1,198 -1,204 -1,438 -1,636 -13.98%
NP 6,727 4,930 5,585 5,469 6,498 7,534 7,230 -4.70%
-
NP to SH 6,727 4,930 5,585 5,469 6,498 7,534 7,230 -4.70%
-
Tax Rate 16.26% 19.27% 19.37% 17.97% 15.63% 16.03% 18.45% -
Total Cost 102,580 94,469 88,873 83,822 78,709 83,173 80,789 17.30%
-
Net Worth 64,794 0 61,508 59,037 58,179 59,063 57,457 8.36%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 2,266 2,266 2,266 - 2,832 2,832 2,832 -13.84%
Div Payout % 33.69% 45.97% 40.57% - 43.59% 37.59% 39.18% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 64,794 0 61,508 59,037 58,179 59,063 57,457 8.36%
NOSH 80,993 81,140 80,931 80,873 80,804 80,909 80,925 0.05%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 6.15% 4.96% 5.91% 6.12% 7.63% 8.31% 8.21% -
ROE 10.38% 0.00% 9.08% 9.26% 11.17% 12.76% 12.58% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 134.96 122.50 116.71 110.41 105.45 112.11 108.76 15.52%
EPS 8.31 6.08 6.90 6.76 8.04 9.31 8.93 -4.69%
DPS 2.80 2.80 2.80 0.00 3.50 3.50 3.50 -13.85%
NAPS 0.80 0.00 0.76 0.73 0.72 0.73 0.71 8.30%
Adjusted Per Share Value based on latest NOSH - 80,873
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 8.23 7.49 7.11 6.72 6.42 6.83 6.63 15.54%
EPS 0.51 0.37 0.42 0.41 0.49 0.57 0.54 -3.74%
DPS 0.17 0.17 0.17 0.00 0.21 0.21 0.21 -13.17%
NAPS 0.0488 0.00 0.0463 0.0445 0.0438 0.0445 0.0433 8.32%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.61 0.68 0.71 0.86 0.85 0.95 0.86 -
P/RPS 0.45 0.56 0.61 0.78 0.81 0.85 0.79 -31.35%
P/EPS 7.34 11.19 10.29 12.72 10.57 10.20 9.63 -16.60%
EY 13.62 8.94 9.72 7.86 9.46 9.80 10.39 19.83%
DY 4.59 4.12 3.94 0.00 4.12 3.68 4.07 8.36%
P/NAPS 0.76 0.00 0.93 1.18 1.18 1.30 1.21 -26.72%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 30/05/07 27/02/07 27/11/06 28/08/06 23/05/06 23/02/06 -
Price 0.60 0.57 0.76 0.83 0.86 0.90 0.90 -
P/RPS 0.44 0.47 0.65 0.75 0.82 0.80 0.83 -34.57%
P/EPS 7.22 9.38 11.01 12.27 10.69 9.67 10.07 -19.94%
EY 13.84 10.66 9.08 8.15 9.35 10.35 9.93 24.85%
DY 4.67 4.91 3.68 0.00 4.07 3.89 3.89 12.99%
P/NAPS 0.75 0.00 1.00 1.14 1.19 1.23 1.27 -29.67%

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