Highlights

[EUROSP] YoY Quarter Result on 2010-11-30 [#2]

Stock [EUROSP]: EUROSPAN HOLDINGS BHD
Announcement Date 24-Jan-2011
Admission Sponsor -
Sponsor -
Financial Year 31-May-2011
Quarter 30-Nov-2010  [#2]
Profit Trend QoQ -     -1,643.86%    YoY -     -341.85%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Revenue 17,464 15,513 15,477 16,005 16,129 19,556 18,064 -0.56%
  YoY % 12.58% 0.23% -3.30% -0.77% -17.52% 8.26% -
  Horiz. % 96.68% 85.88% 85.68% 88.60% 89.29% 108.26% 100.00%
PBT 1,968 694 -114 -1,297 484 2,161 1,922 0.39%
  YoY % 183.57% 708.77% 91.21% -367.98% -77.60% 12.43% -
  Horiz. % 102.39% 36.11% -5.93% -67.48% 25.18% 112.43% 100.00%
Tax -405 -91 400 303 -73 -364 -240 9.10%
  YoY % -345.05% -122.75% 32.01% 515.07% 79.95% -51.67% -
  Horiz. % 168.75% 37.92% -166.67% -126.25% 30.42% 151.67% 100.00%
NP 1,563 603 286 -994 411 1,797 1,682 -1.21%
  YoY % 159.20% 110.84% 128.77% -341.85% -77.13% 6.84% -
  Horiz. % 92.93% 35.85% 17.00% -59.10% 24.44% 106.84% 100.00%
NP to SH 1,563 603 286 -994 411 1,797 1,682 -1.21%
  YoY % 159.20% 110.84% 128.77% -341.85% -77.13% 6.84% -
  Horiz. % 92.93% 35.85% 17.00% -59.10% 24.44% 106.84% 100.00%
Tax Rate 20.58 % 13.11 % - % - % 15.08 % 16.84 % 12.49 % 8.67%
  YoY % 56.98% 0.00% 0.00% 0.00% -10.45% 34.83% -
  Horiz. % 164.77% 104.96% 0.00% 0.00% 120.74% 134.83% 100.00%
Total Cost 15,901 14,910 15,191 16,999 15,718 17,759 16,382 -0.50%
  YoY % 6.65% -1.85% -10.64% 8.15% -11.49% 8.41% -
  Horiz. % 97.06% 91.01% 92.73% 103.77% 95.95% 108.41% 100.00%
Net Worth 45,198 40,689 42,439 64,218 64,470 70,231 68,503 -6.69%
  YoY % 11.08% -4.12% -33.91% -0.39% -8.20% 2.52% -
  Horiz. % 65.98% 59.40% 61.95% 93.74% 94.11% 102.52% 100.00%
Dividend
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Div - - - - - 1,206 1,207 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.09% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 99.91% 100.00%
Div Payout % - % - % - % - % - % 67.11 % 71.77 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -6.49% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 93.51% 100.00%
Equity
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Net Worth 45,198 40,689 42,439 64,218 64,470 70,231 68,503 -6.69%
  YoY % 11.08% -4.12% -33.91% -0.39% -8.20% 2.52% -
  Horiz. % 65.98% 59.40% 61.95% 93.74% 94.11% 102.52% 100.00%
NOSH 44,421 44,421 44,687 42,118 40,294 40,201 40,239 1.66%
  YoY % 0.00% -0.60% 6.10% 4.53% 0.23% -0.09% -
  Horiz. % 110.39% 110.39% 111.05% 104.67% 100.14% 99.91% 100.00%
Ratio Analysis
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
NP Margin 8.95 % 3.89 % 1.85 % -6.21 % 2.55 % 9.19 % 9.31 % -0.65%
  YoY % 130.08% 110.27% 129.79% -343.53% -72.25% -1.29% -
  Horiz. % 96.13% 41.78% 19.87% -66.70% 27.39% 98.71% 100.00%
ROE 3.46 % 1.48 % 0.67 % -1.55 % 0.64 % 2.56 % 2.46 % 5.84%
  YoY % 133.78% 120.90% 143.23% -342.19% -75.00% 4.07% -
  Horiz. % 140.65% 60.16% 27.24% -63.01% 26.02% 104.07% 100.00%
Per Share
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 39.31 34.92 34.63 38.00 40.03 48.65 44.89 -2.19%
  YoY % 12.57% 0.84% -8.87% -5.07% -17.72% 8.38% -
  Horiz. % 87.57% 77.79% 77.14% 84.65% 89.17% 108.38% 100.00%
EPS 3.52 1.36 0.64 -2.36 1.02 4.47 4.18 -2.82%
  YoY % 158.82% 112.50% 127.12% -331.37% -77.18% 6.94% -
  Horiz. % 84.21% 32.54% 15.31% -56.46% 24.40% 106.94% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 3.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 1.0175 0.9160 0.9497 1.5247 1.6000 1.7470 1.7024 -8.21%
  YoY % 11.08% -3.55% -37.71% -4.71% -8.41% 2.62% -
  Horiz. % 59.77% 53.81% 55.79% 89.56% 93.98% 102.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 44,421
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 39.31 34.92 34.84 36.03 36.31 44.02 40.67 -0.56%
  YoY % 12.57% 0.23% -3.30% -0.77% -17.51% 8.24% -
  Horiz. % 96.66% 85.86% 85.67% 88.59% 89.28% 108.24% 100.00%
EPS 3.52 1.36 0.64 -2.24 0.93 4.05 3.79 -1.22%
  YoY % 158.82% 112.50% 128.57% -340.86% -77.04% 6.86% -
  Horiz. % 92.88% 35.88% 16.89% -59.10% 24.54% 106.86% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.72 2.72 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 1.0175 0.9160 0.9554 1.4457 1.4514 1.5810 1.5421 -6.69%
  YoY % 11.08% -4.12% -33.91% -0.39% -8.20% 2.52% -
  Horiz. % 65.98% 59.40% 61.95% 93.75% 94.12% 102.52% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 -
Price 0.5450 0.4000 0.5000 1.2900 0.9300 0.7400 1.0200 -
P/RPS 1.39 1.15 1.44 3.39 2.32 1.52 2.27 -7.84%
  YoY % 20.87% -20.14% -57.52% 46.12% 52.63% -33.04% -
  Horiz. % 61.23% 50.66% 63.44% 149.34% 102.20% 66.96% 100.00%
P/EPS 15.49 29.47 78.13 -54.66 91.18 16.55 24.40 -7.29%
  YoY % -47.44% -62.28% 242.94% -159.95% 450.94% -32.17% -
  Horiz. % 63.48% 120.78% 320.20% -224.02% 373.69% 67.83% 100.00%
EY 6.46 3.39 1.28 -1.83 1.10 6.04 4.10 7.86%
  YoY % 90.56% 164.84% 169.95% -266.36% -81.79% 47.32% -
  Horiz. % 157.56% 82.68% 31.22% -44.63% 26.83% 147.32% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.05 2.94 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 37.76% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 137.76% 100.00%
P/NAPS 0.54 0.44 0.53 0.85 0.58 0.42 0.60 -1.74%
  YoY % 22.73% -16.98% -37.65% 46.55% 38.10% -30.00% -
  Horiz. % 90.00% 73.33% 88.33% 141.67% 96.67% 70.00% 100.00%
Price Multiplier on Announcement Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 13/01/14 30/01/13 22/12/11 24/01/11 25/01/10 15/01/09 28/01/08 -
Price 0.6900 0.3500 0.4700 0.8500 1.0000 0.8000 1.0200 -
P/RPS 1.76 1.00 1.36 2.24 2.50 1.64 2.27 -4.15%
  YoY % 76.00% -26.47% -39.29% -10.40% 52.44% -27.75% -
  Horiz. % 77.53% 44.05% 59.91% 98.68% 110.13% 72.25% 100.00%
P/EPS 19.61 25.78 73.44 -36.02 98.04 17.90 24.40 -3.57%
  YoY % -23.93% -64.90% 303.89% -136.74% 447.71% -26.64% -
  Horiz. % 80.37% 105.66% 300.98% -147.62% 401.80% 73.36% 100.00%
EY 5.10 3.88 1.36 -2.78 1.02 5.59 4.10 3.70%
  YoY % 31.44% 185.29% 148.92% -372.55% -81.75% 36.34% -
  Horiz. % 124.39% 94.63% 33.17% -67.80% 24.88% 136.34% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.75 2.94 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 27.55% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 127.55% 100.00%
P/NAPS 0.68 0.38 0.49 0.56 0.63 0.46 0.60 2.11%
  YoY % 78.95% -22.45% -12.50% -11.11% 36.96% -23.33% -
  Horiz. % 113.33% 63.33% 81.67% 93.33% 105.00% 76.67% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

275  849  537  455 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.30+0.04 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.020.00 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 QES 0.365-0.015 
 AT 0.175-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
2. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
3. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
4. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
5. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
6. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
PARTNERS & BROKERS