[EMIVEST] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 13.48%
YoY- 46.13%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 601,830 612,312 625,472 635,792 633,533 620,562 623,008 -2.27%
PBT 26,509 24,184 25,236 24,244 22,297 20,108 15,340 43.95%
Tax -7,220 -4,770 -4,996 -6,638 -6,502 -5,996 -4,668 33.70%
NP 19,289 19,414 20,240 17,606 15,794 14,112 10,672 48.32%
-
NP to SH 18,874 19,098 19,880 16,473 14,516 13,080 10,028 52.38%
-
Tax Rate 27.24% 19.72% 19.80% 27.38% 29.16% 29.82% 30.43% -
Total Cost 582,541 592,898 605,232 618,186 617,738 606,450 612,336 -3.26%
-
Net Worth 129,563 129,559 124,850 120,022 114,031 114,000 109,156 12.09%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 129,563 129,559 124,850 120,022 114,031 114,000 109,156 12.09%
NOSH 119,966 119,962 120,048 120,022 120,033 120,000 119,952 0.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.21% 3.17% 3.24% 2.77% 2.49% 2.27% 1.71% -
ROE 14.57% 14.74% 15.92% 13.72% 12.73% 11.47% 9.19% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 501.67 510.42 521.02 529.73 527.80 517.14 519.38 -2.28%
EPS 15.73 15.92 16.56 13.73 12.09 10.90 8.36 52.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.08 1.04 1.00 0.95 0.95 0.91 12.08%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 501.39 510.12 521.09 529.68 527.80 517.00 519.03 -2.27%
EPS 15.72 15.91 16.56 13.72 12.09 10.90 8.35 52.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0794 1.0794 1.0401 0.9999 0.95 0.9497 0.9094 12.09%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.76 0.66 0.62 0.60 0.56 0.57 0.49 -
P/RPS 0.15 0.13 0.12 0.11 0.11 0.11 0.09 40.52%
P/EPS 4.83 4.15 3.74 4.37 4.63 5.23 5.86 -12.08%
EY 20.70 24.12 26.71 22.87 21.60 19.12 17.06 13.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.61 0.60 0.60 0.59 0.60 0.54 18.86%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 30/08/10 25/05/10 24/02/10 23/11/09 26/08/09 25/05/09 -
Price 0.84 0.73 0.60 0.61 0.58 0.56 0.52 -
P/RPS 0.17 0.14 0.12 0.12 0.11 0.11 0.10 42.39%
P/EPS 5.34 4.59 3.62 4.44 4.80 5.14 6.22 -9.66%
EY 18.73 21.81 27.60 22.50 20.85 19.46 16.08 10.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.68 0.58 0.61 0.61 0.59 0.57 23.23%

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