[EMIVEST] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 18.76%
YoY- -39.57%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 406,784 321,329 308,997 314,510 313,080 320,845 318,249 17.79%
PBT 16,792 14,220 12,741 11,198 8,960 15,022 14,404 10.77%
Tax -5,176 -3,901 -3,792 -3,454 -2,300 -4,890 -3,581 27.86%
NP 11,616 10,319 8,949 7,744 6,660 10,132 10,822 4.83%
-
NP to SH 10,980 9,928 8,388 7,216 6,076 9,724 10,152 5.37%
-
Tax Rate 30.82% 27.43% 29.76% 30.84% 25.67% 32.55% 24.86% -
Total Cost 395,168 311,010 300,048 306,766 306,420 310,713 307,426 18.23%
-
Net Worth 95,895 92,437 88,842 89,900 87,312 86,417 80,336 12.53%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 4,801 - - - 4,800 - -
Div Payout % - 48.37% - - - 49.37% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 95,895 92,437 88,842 89,900 87,312 86,417 80,336 12.53%
NOSH 119,868 120,048 120,057 119,867 119,606 120,024 119,905 -0.02%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 2.86% 3.21% 2.90% 2.46% 2.13% 3.16% 3.40% -
ROE 11.45% 10.74% 9.44% 8.03% 6.96% 11.25% 12.64% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 339.36 267.67 257.37 262.38 261.76 267.32 265.42 17.81%
EPS 9.16 8.27 6.99 6.02 5.08 8.10 8.47 5.36%
DPS 0.00 4.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 0.80 0.77 0.74 0.75 0.73 0.72 0.67 12.56%
Adjusted Per Share Value based on latest NOSH - 120,114
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 338.90 267.70 257.43 262.02 260.83 267.30 265.14 17.79%
EPS 9.15 8.27 6.99 6.01 5.06 8.10 8.46 5.37%
DPS 0.00 4.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 0.7989 0.7701 0.7402 0.749 0.7274 0.72 0.6693 12.53%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.59 0.62 0.56 0.71 0.61 0.54 0.50 -
P/RPS 0.17 0.23 0.22 0.27 0.23 0.20 0.19 -7.15%
P/EPS 6.44 7.50 8.02 11.79 12.01 6.67 5.91 5.89%
EY 15.53 13.34 12.48 8.48 8.33 15.00 16.93 -5.59%
DY 0.00 6.45 0.00 0.00 0.00 7.41 0.00 -
P/NAPS 0.74 0.81 0.76 0.95 0.84 0.75 0.75 -0.89%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 26/02/07 27/11/06 28/08/06 12/06/06 27/02/06 29/11/05 -
Price 0.56 0.66 0.61 0.57 0.60 0.77 0.41 -
P/RPS 0.17 0.25 0.24 0.22 0.23 0.29 0.15 8.71%
P/EPS 6.11 7.98 8.73 9.47 11.81 9.50 4.84 16.82%
EY 16.36 12.53 11.45 10.56 8.47 10.52 20.65 -14.39%
DY 0.00 6.06 0.00 0.00 0.00 5.19 0.00 -
P/NAPS 0.70 0.86 0.82 0.76 0.82 1.07 0.61 9.61%

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