[EMIVEST] QoQ Cumulative 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- 51.31%
YoY- 46.13%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 451,373 306,156 156,368 635,792 475,150 310,281 155,752 103.13%
PBT 19,882 12,092 6,309 24,244 16,723 10,054 3,835 199.24%
Tax -5,415 -2,385 -1,249 -6,638 -4,877 -2,998 -1,167 177.93%
NP 14,467 9,707 5,060 17,606 11,846 7,056 2,668 208.32%
-
NP to SH 14,156 9,549 4,970 16,473 10,887 6,540 2,507 216.76%
-
Tax Rate 27.24% 19.72% 19.80% 27.38% 29.16% 29.82% 30.43% -
Total Cost 436,906 296,449 151,308 618,186 463,304 303,225 153,084 101.07%
-
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 10.93% 7.37% 3.98% 13.72% 9.55% 5.74% 2.30% -
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 376.25 255.21 130.25 529.73 395.85 258.57 129.85 103.11%
EPS 11.80 7.96 4.14 13.73 9.07 5.45 2.09 216.73%
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 376.04 255.06 130.27 529.68 395.85 258.50 129.76 103.13%
EPS 11.79 7.96 4.14 13.72 9.07 5.45 2.09 216.55%
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 0.20 0.26 0.48 0.11 0.14 0.22 0.38 -34.78%
P/EPS 6.44 8.29 14.98 4.37 6.17 10.46 23.44 -57.70%
EY 15.53 12.06 6.68 22.87 16.20 9.56 4.27 136.31%
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 0.22 0.29 0.46 0.12 0.15 0.22 0.40 -32.84%
P/EPS 7.12 9.17 14.49 4.44 6.39 10.28 24.88 -56.54%
EY 14.05 10.90 6.90 22.50 15.64 9.73 4.02 130.12%
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