[EUROSP] YoY TTM Result on 30-Nov-2004 [#2]

Stock
[EUROSP] EUROSPAN HOLDINGS BHD
Announcement Date
27-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
30-Nov-2004 [#2]
Profit Trend
QoQ- 24.97%
YoY- 2697.44%
Quarter Report
Latest QR
Upcoming QR
EUROSP's Result
EUROSP's Financial Summary
View:
Show?
TTM Result
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Revenue 79,298 65,101 61,033 50,580 37,125 32,816 42,616 10.89%
PBT 8,826 6,758 6,042 4,536 -640 -1,477 250 81.07%
Tax -819 -666 -606 -1,263 757 -22 722 -
NP 8,007 6,092 5,436 3,273 117 -1,499 972 42.09%
-
NP to SH 8,007 6,092 5,436 3,273 117 -1,499 284 74.41%
-
Tax Rate 9.28% 9.85% 10.03% 27.84% - - -288.80% -
Total Cost 71,291 59,009 55,597 47,307 37,008 34,315 41,644 9.36%
-
Net Worth 68,503 62,475 56,879 52,266 49,574 49,765 52,548 4.51%
Dividend
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Div 4,405 3,199 1,199 799 - - 1,203 24.13%
Div Payout % 55.02% 52.53% 22.06% 24.44% - - 423.65% -
Equity
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Net Worth 68,503 62,475 56,879 52,266 49,574 49,765 52,548 4.51%
NOSH 40,239 39,999 39,935 39,947 40,400 40,133 40,113 0.05%
Ratio Analysis
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
NP Margin 10.10% 9.36% 8.91% 6.47% 0.32% -4.57% 2.28% -
ROE 11.69% 9.75% 9.56% 6.26% 0.24% -3.01% 0.54% -
Per Share
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 197.07 162.75 152.83 126.62 91.89 81.77 106.24 10.84%
EPS 19.90 15.23 13.61 8.19 0.29 -3.74 0.71 74.24%
DPS 11.00 8.00 3.00 2.00 0.00 0.00 3.00 24.16%
NAPS 1.7024 1.5619 1.4243 1.3084 1.2271 1.24 1.31 4.46%
Adjusted Per Share Value based on latest NOSH - 39,947
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 178.51 146.55 137.40 113.87 83.58 73.87 95.94 10.89%
EPS 18.03 13.71 12.24 7.37 0.26 -3.37 0.64 74.39%
DPS 9.92 7.20 2.70 1.80 0.00 0.00 2.71 24.13%
NAPS 1.5421 1.4065 1.2805 1.1766 1.116 1.1203 1.183 4.51%
Price Multiplier on Financial Quarter End Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 -
Price 1.02 0.88 0.81 0.78 0.82 0.70 1.27 -
P/RPS 0.52 0.54 0.53 0.62 0.89 0.86 1.20 -13.00%
P/EPS 5.13 5.78 5.95 9.52 283.15 -18.74 179.38 -44.68%
EY 19.51 17.31 16.81 10.50 0.35 -5.34 0.56 80.67%
DY 10.78 9.09 3.70 2.56 0.00 0.00 2.36 28.79%
P/NAPS 0.60 0.56 0.57 0.60 0.67 0.56 0.97 -7.69%
Price Multiplier on Announcement Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 28/01/08 29/01/07 25/01/06 27/01/05 29/01/04 27/01/03 14/01/02 -
Price 1.02 1.04 0.75 0.72 0.76 0.60 1.25 -
P/RPS 0.52 0.64 0.49 0.57 0.83 0.73 1.18 -12.76%
P/EPS 5.13 6.83 5.51 8.79 262.43 -16.06 176.56 -44.53%
EY 19.51 14.64 18.15 11.38 0.38 -6.23 0.57 80.14%
DY 10.78 7.69 4.00 2.78 0.00 0.00 2.40 28.43%
P/NAPS 0.60 0.67 0.53 0.55 0.62 0.48 0.95 -7.36%

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