[EMIVEST] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 66.47%
YoY- 5.4%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 306,156 156,368 635,792 475,150 310,281 155,752 635,887 -38.65%
PBT 12,092 6,309 24,244 16,723 10,054 3,835 16,749 -19.57%
Tax -2,385 -1,249 -6,638 -4,877 -2,998 -1,167 -4,691 -36.37%
NP 9,707 5,060 17,606 11,846 7,056 2,668 12,058 -13.49%
-
NP to SH 9,549 4,970 16,473 10,887 6,540 2,507 11,273 -10.50%
-
Tax Rate 19.72% 19.80% 27.38% 29.16% 29.82% 30.43% 28.01% -
Total Cost 296,449 151,308 618,186 463,304 303,225 153,084 623,829 -39.18%
-
Net Worth 129,559 124,850 120,022 114,031 114,000 109,156 106,800 13.78%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - 4,800 -
Div Payout % - - - - - - 42.58% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 129,559 124,850 120,022 114,031 114,000 109,156 106,800 13.78%
NOSH 119,962 120,048 120,022 120,033 120,000 119,952 120,000 -0.02%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 3.17% 3.24% 2.77% 2.49% 2.27% 1.71% 1.90% -
ROE 7.37% 3.98% 13.72% 9.55% 5.74% 2.30% 10.56% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 255.21 130.25 529.73 395.85 258.57 129.85 529.91 -38.64%
EPS 7.96 4.14 13.73 9.07 5.45 2.09 9.39 -10.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 1.08 1.04 1.00 0.95 0.95 0.91 0.89 13.80%
Adjusted Per Share Value based on latest NOSH - 120,082
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 255.06 130.27 529.68 395.85 258.50 129.76 529.76 -38.65%
EPS 7.96 4.14 13.72 9.07 5.45 2.09 9.39 -10.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 1.0794 1.0401 0.9999 0.95 0.9497 0.9094 0.8898 13.78%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.66 0.62 0.60 0.56 0.57 0.49 0.41 -
P/RPS 0.26 0.48 0.11 0.14 0.22 0.38 0.08 119.88%
P/EPS 8.29 14.98 4.37 6.17 10.46 23.44 4.36 53.65%
EY 12.06 6.68 22.87 16.20 9.56 4.27 22.91 -34.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.76 -
P/NAPS 0.61 0.60 0.60 0.59 0.60 0.54 0.46 20.76%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 25/05/10 24/02/10 23/11/09 26/08/09 25/05/09 27/02/09 -
Price 0.73 0.60 0.61 0.58 0.56 0.52 0.48 -
P/RPS 0.29 0.46 0.12 0.15 0.22 0.40 0.09 118.62%
P/EPS 9.17 14.49 4.44 6.39 10.28 24.88 5.11 47.83%
EY 10.90 6.90 22.50 15.64 9.73 4.02 19.57 -32.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.33 -
P/NAPS 0.68 0.58 0.61 0.61 0.59 0.57 0.54 16.66%

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