[EMIVEST] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 60.87%
YoY- -1.92%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 156,368 160,646 164,869 154,529 155,752 172,971 183,128 -10.00%
PBT 6,309 7,299 6,668 6,220 3,835 2,460 4,440 26.41%
Tax -1,249 -1,760 -1,879 -1,831 -1,167 -1,332 -1,078 10.32%
NP 5,060 5,539 4,789 4,389 2,668 1,128 3,362 31.36%
-
NP to SH 4,970 5,364 4,347 4,033 2,507 905 3,156 35.39%
-
Tax Rate 19.80% 24.11% 28.18% 29.44% 30.43% 54.15% 24.28% -
Total Cost 151,308 155,107 160,080 150,140 153,084 171,843 179,766 -10.86%
-
Net Worth 124,850 120,000 114,078 114,028 109,156 107,393 106,799 10.98%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 4,800 - - - 4,826 - -
Div Payout % - 89.49% - - - 533.33% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 124,850 120,000 114,078 114,028 109,156 107,393 106,799 10.98%
NOSH 120,048 120,000 120,082 120,029 119,952 120,666 119,999 0.02%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 3.24% 3.45% 2.90% 2.84% 1.71% 0.65% 1.84% -
ROE 3.98% 4.47% 3.81% 3.54% 2.30% 0.84% 2.96% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 130.25 133.87 137.30 128.74 129.85 143.35 152.61 -10.03%
EPS 4.14 4.47 3.62 3.36 2.09 0.75 2.63 35.35%
DPS 0.00 4.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.04 1.00 0.95 0.95 0.91 0.89 0.89 10.95%
Adjusted Per Share Value based on latest NOSH - 120,029
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 130.27 133.84 137.35 128.74 129.76 144.10 152.57 -10.00%
EPS 4.14 4.47 3.62 3.36 2.09 0.75 2.63 35.35%
DPS 0.00 4.00 0.00 0.00 0.00 4.02 0.00 -
NAPS 1.0401 0.9997 0.9504 0.95 0.9094 0.8947 0.8898 10.97%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.62 0.60 0.56 0.57 0.49 0.41 0.47 -
P/RPS 0.48 0.45 0.41 0.44 0.38 0.29 0.31 33.87%
P/EPS 14.98 13.42 15.47 16.96 23.44 54.67 17.87 -11.10%
EY 6.68 7.45 6.46 5.89 4.27 1.83 5.60 12.48%
DY 0.00 6.67 0.00 0.00 0.00 9.76 0.00 -
P/NAPS 0.60 0.60 0.59 0.60 0.54 0.46 0.53 8.62%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 24/02/10 23/11/09 26/08/09 25/05/09 27/02/09 27/11/08 -
Price 0.60 0.61 0.58 0.56 0.52 0.48 0.46 -
P/RPS 0.46 0.46 0.42 0.43 0.40 0.33 0.30 33.00%
P/EPS 14.49 13.65 16.02 16.67 24.88 64.00 17.49 -11.79%
EY 6.90 7.33 6.24 6.00 4.02 1.56 5.72 13.33%
DY 0.00 6.56 0.00 0.00 0.00 8.33 0.00 -
P/NAPS 0.58 0.61 0.61 0.59 0.57 0.54 0.52 7.55%

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