[EMIVEST] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 17.67%
YoY- 11.51%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 635,887 617,310 559,712 538,140 437,040 414,366 408,960 34.03%
PBT 16,749 19,000 19,622 16,772 14,137 13,733 14,014 12.55%
Tax -4,691 -4,478 -4,562 -3,968 -2,561 -4,328 -4,354 5.07%
NP 12,058 14,521 15,060 12,804 11,576 9,405 9,660 15.85%
-
NP to SH 11,273 13,772 14,350 12,244 10,405 9,006 9,252 14.00%
-
Tax Rate 28.01% 23.57% 23.25% 23.66% 18.12% 31.52% 31.07% -
Total Cost 623,829 602,789 544,652 525,336 425,464 404,961 399,300 34.45%
-
Net Worth 106,800 106,768 106,785 102,033 99,628 95,985 97,074 6.54%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 4,800 - - - 4,801 - - -
Div Payout % 42.58% - - - 46.15% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 106,800 106,768 106,785 102,033 99,628 95,985 97,074 6.54%
NOSH 120,000 119,965 119,983 120,039 120,034 119,982 119,844 0.08%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 1.90% 2.35% 2.69% 2.38% 2.65% 2.27% 2.36% -
ROE 10.56% 12.90% 13.44% 12.00% 10.44% 9.38% 9.53% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 529.91 514.57 466.49 448.30 364.09 345.36 341.24 33.92%
EPS 9.39 11.48 11.96 10.20 8.67 7.51 7.72 13.87%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.89 0.89 0.89 0.85 0.83 0.80 0.81 6.45%
Adjusted Per Share Value based on latest NOSH - 120,039
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 529.76 514.29 466.30 448.33 364.10 345.21 340.71 34.03%
EPS 9.39 11.47 11.96 10.20 8.67 7.50 7.71 13.97%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.8898 0.8895 0.8896 0.85 0.83 0.7997 0.8087 6.54%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.41 0.47 0.53 0.51 0.58 0.67 0.62 -
P/RPS 0.08 0.09 0.11 0.11 0.16 0.19 0.18 -41.61%
P/EPS 4.36 4.09 4.43 5.00 6.69 8.93 8.03 -33.32%
EY 22.91 24.43 22.57 20.00 14.95 11.20 12.45 49.88%
DY 9.76 0.00 0.00 0.00 6.90 0.00 0.00 -
P/NAPS 0.46 0.53 0.60 0.60 0.70 0.84 0.77 -28.95%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 27/11/08 27/08/08 26/05/08 28/02/08 05/11/07 22/08/07 -
Price 0.48 0.46 0.47 0.55 0.52 0.62 0.61 -
P/RPS 0.09 0.09 0.10 0.12 0.14 0.18 0.18 -36.87%
P/EPS 5.11 4.01 3.93 5.39 6.00 8.26 7.90 -25.10%
EY 19.57 24.96 25.45 18.55 16.67 12.11 12.66 33.51%
DY 8.33 0.00 0.00 0.00 7.69 0.00 0.00 -
P/NAPS 0.54 0.52 0.53 0.65 0.63 0.78 0.75 -19.58%

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