[EMIVEST] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 54.66%
YoY- 32.91%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 536,660 340,337 150,619 604,424 451,373 306,156 156,368 127.35%
PBT 26,268 11,886 4,263 29,253 19,882 12,092 6,309 158.58%
Tax -5,160 -3,206 -1,314 -6,809 -5,415 -2,385 -1,249 157.24%
NP 21,108 8,680 2,949 22,444 14,467 9,707 5,060 158.91%
-
NP to SH 20,746 8,561 2,883 21,894 14,156 9,549 4,970 159.02%
-
Tax Rate 19.64% 26.97% 30.82% 23.28% 27.24% 19.72% 19.80% -
Total Cost 515,552 331,657 147,670 581,980 436,906 296,449 151,308 126.26%
-
Net Worth 158,384 145,284 139,344 136,780 129,563 129,559 124,850 17.17%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 158,384 145,284 139,344 136,780 129,563 129,559 124,850 17.17%
NOSH 119,988 120,070 120,124 119,983 119,966 119,962 120,048 -0.03%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 3.93% 2.55% 1.96% 3.71% 3.21% 3.17% 3.24% -
ROE 13.10% 5.89% 2.07% 16.01% 10.93% 7.37% 3.98% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 447.26 283.45 125.39 503.76 376.25 255.21 130.25 127.43%
EPS 17.29 7.13 2.40 18.25 11.80 7.96 4.14 159.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.21 1.16 1.14 1.08 1.08 1.04 17.20%
Adjusted Per Share Value based on latest NOSH - 119,999
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 447.10 283.54 125.48 503.55 376.04 255.06 130.27 127.36%
EPS 17.28 7.13 2.40 18.24 11.79 7.96 4.14 159.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3195 1.2104 1.1609 1.1395 1.0794 1.0794 1.0401 17.17%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.82 0.82 0.84 0.85 0.76 0.66 0.62 -
P/RPS 0.18 0.29 0.67 0.17 0.20 0.26 0.48 -47.96%
P/EPS 4.74 11.50 35.00 4.66 6.44 8.29 14.98 -53.53%
EY 21.09 8.70 2.86 21.47 15.53 12.06 6.68 115.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.68 0.72 0.75 0.70 0.61 0.60 2.20%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 16/01/12 24/08/11 31/05/11 28/02/11 29/11/10 30/08/10 25/05/10 -
Price 0.885 0.83 0.85 0.83 0.84 0.73 0.60 -
P/RPS 0.20 0.29 0.68 0.16 0.22 0.29 0.46 -42.57%
P/EPS 5.12 11.64 35.42 4.55 7.12 9.17 14.49 -49.98%
EY 19.54 8.59 2.82 21.99 14.05 10.90 6.90 100.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.69 0.73 0.73 0.78 0.68 0.58 10.08%

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