[EMIVEST] QoQ 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- 7.79%
YoY- 37.74%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 149,788 156,368 160,646 164,869 154,529 155,752 172,971 -9.17%
PBT 5,783 6,309 7,299 6,668 6,220 3,835 2,460 77.07%
Tax -1,136 -1,249 -1,760 -1,879 -1,831 -1,167 -1,332 -10.09%
NP 4,647 5,060 5,539 4,789 4,389 2,668 1,128 157.65%
-
NP to SH 4,579 4,970 5,364 4,347 4,033 2,507 905 195.59%
-
Tax Rate 19.64% 19.80% 24.11% 28.18% 29.44% 30.43% 54.15% -
Total Cost 145,141 151,308 155,107 160,080 150,140 153,084 171,843 -10.67%
-
Net Worth 129,458 124,850 120,000 114,078 114,028 109,156 107,393 13.30%
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 - - - 4,826 -
Div Payout % - - 89.49% - - - 533.33% -
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 129,458 124,850 120,000 114,078 114,028 109,156 107,393 13.30%
NOSH 119,869 120,048 120,000 120,082 120,029 119,952 120,666 -0.44%
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 3.10% 3.24% 3.45% 2.90% 2.84% 1.71% 0.65% -
ROE 3.54% 3.98% 4.47% 3.81% 3.54% 2.30% 0.84% -
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 124.96 130.25 133.87 137.30 128.74 129.85 143.35 -8.76%
EPS 3.82 4.14 4.47 3.62 3.36 2.09 0.75 196.91%
DPS 0.00 0.00 4.00 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 124.79 130.27 133.84 137.35 128.74 129.76 144.10 -9.16%
EPS 3.81 4.14 4.47 3.62 3.36 2.09 0.75 196.39%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.02 -
NAPS 1.0785 1.0401 0.9997 0.9504 0.95 0.9094 0.8947 13.30%
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 0.53 0.48 0.45 0.41 0.44 0.38 0.29 49.64%
P/EPS 17.28 14.98 13.42 15.47 16.96 23.44 54.67 -53.69%
EY 5.79 6.68 7.45 6.46 5.89 4.27 1.83 115.97%
DY 0.00 0.00 6.67 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 0.58 0.46 0.46 0.42 0.43 0.40 0.33 45.78%
P/EPS 19.11 14.49 13.65 16.02 16.67 24.88 64.00 -55.42%
EY 5.23 6.90 7.33 6.24 6.00 4.02 1.56 124.49%
DY 0.00 0.00 6.56 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