[EMIVEST] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 9.91%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 211,696 248,490 240,493 254,228 277,520 234,638 220,044 -2.54%
PBT 10,768 12,576 12,946 13,024 11,692 11,855 11,732 -5.56%
Tax -3,004 -3,620 -3,850 -3,778 -3,280 -7,933 -9,166 -52.49%
NP 7,764 8,956 9,096 9,246 8,412 3,922 2,565 109.39%
-
NP to SH 7,764 8,956 9,096 9,246 8,412 3,922 2,565 109.39%
-
Tax Rate 27.90% 28.78% 29.74% 29.01% 28.05% 66.92% 78.13% -
Total Cost 203,932 239,534 231,397 244,982 269,108 230,716 217,478 -4.20%
-
Net Worth 67,258 65,607 64,515 60,366 59,935 24,990 15,977 160.94%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 4,000 2,666 3,999 - - - -
Div Payout % - 44.67% 29.32% 43.25% - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 67,258 65,607 64,515 60,366 59,935 24,990 15,977 160.94%
NOSH 40,020 40,004 39,999 39,991 39,980 17,000 11,330 132.11%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 3.67% 3.60% 3.78% 3.64% 3.03% 1.67% 1.17% -
ROE 11.54% 13.65% 14.10% 15.32% 14.04% 15.69% 16.06% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 528.97 621.16 601.23 635.71 694.13 1,380.19 1,941.97 -58.01%
EPS 19.40 14.93 22.75 23.12 21.04 23.07 22.64 -9.79%
DPS 0.00 10.00 6.67 10.00 0.00 0.00 0.00 -
NAPS 1.6806 1.64 1.6129 1.5095 1.4991 1.47 1.4101 12.42%
Adjusted Per Share Value based on latest NOSH - 39,999
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 176.37 207.02 200.36 211.80 231.20 195.48 183.32 -2.54%
EPS 6.47 7.46 7.58 7.70 7.01 3.27 2.14 109.22%
DPS 0.00 3.33 2.22 3.33 0.00 0.00 0.00 -
NAPS 0.5603 0.5466 0.5375 0.5029 0.4993 0.2082 0.1331 160.94%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 - - -
Price 1.20 1.32 1.73 1.73 1.91 0.00 0.00 -
P/RPS 0.23 0.21 0.29 0.27 0.28 0.00 0.00 -
P/EPS 6.19 5.90 7.61 7.48 9.08 0.00 0.00 -
EY 16.17 16.96 13.14 13.36 11.02 0.00 0.00 -
DY 0.00 7.58 3.85 5.78 0.00 0.00 0.00 -
P/NAPS 0.71 0.80 1.07 1.15 1.27 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 09/04/03 27/01/03 28/08/02 31/05/02 28/02/02 18/01/02 -
Price 1.26 1.25 1.42 1.63 1.78 0.00 0.00 -
P/RPS 0.24 0.20 0.24 0.26 0.26 0.00 0.00 -
P/EPS 6.49 5.58 6.24 7.05 8.46 0.00 0.00 -
EY 15.40 17.91 16.01 14.18 11.82 0.00 0.00 -
DY 0.00 8.00 4.69 6.13 0.00 0.00 0.00 -
P/NAPS 0.75 0.76 0.88 1.08 1.19 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