[EMIVEST] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
16-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 114.64%
YoY- 164.6%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 210,544 196,323 189,718 150,619 153,046 145,217 149,788 25.40%
PBT 15,677 14,382 7,622 4,263 9,009 7,788 5,783 94.06%
Tax 2,647 -1,954 -1,893 -1,314 -1,738 -3,030 -1,136 -
NP 18,324 12,428 5,729 2,949 7,271 4,758 4,647 148.96%
-
NP to SH 18,569 12,185 5,677 2,883 7,032 4,605 4,579 153.65%
-
Tax Rate -16.88% 13.59% 24.84% 30.82% 19.29% 38.91% 19.64% -
Total Cost 192,220 183,895 183,989 147,670 145,775 140,459 145,141 20.53%
-
Net Worth 177,647 158,465 145,225 139,344 136,799 129,515 129,458 23.41%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 177,647 158,465 145,225 139,344 136,799 129,515 129,458 23.41%
NOSH 120,032 120,049 120,021 120,124 119,999 119,921 119,869 0.09%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 8.70% 6.33% 3.02% 1.96% 4.75% 3.28% 3.10% -
ROE 10.45% 7.69% 3.91% 2.07% 5.14% 3.56% 3.54% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 175.41 163.54 158.07 125.39 127.54 121.09 124.96 25.29%
EPS 15.47 10.15 4.73 2.40 5.86 3.84 3.82 153.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.32 1.21 1.16 1.14 1.08 1.08 23.30%
Adjusted Per Share Value based on latest NOSH - 120,049
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 175.41 163.56 158.06 125.48 127.50 120.98 124.79 25.40%
EPS 15.47 10.15 4.73 2.40 5.86 3.84 3.81 153.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.3202 1.2099 1.1609 1.1397 1.079 1.0785 23.41%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.86 0.82 0.82 0.84 0.85 0.76 0.66 -
P/RPS 0.49 0.50 0.52 0.67 0.67 0.63 0.53 -5.08%
P/EPS 5.56 8.08 17.34 35.00 14.51 19.79 17.28 -52.94%
EY 17.99 12.38 5.77 2.86 6.89 5.05 5.79 112.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.62 0.68 0.72 0.75 0.70 0.61 -3.29%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 16/01/12 24/08/11 31/05/11 28/02/11 29/11/10 30/08/10 -
Price 0.88 0.885 0.83 0.85 0.83 0.84 0.73 -
P/RPS 0.50 0.54 0.53 0.68 0.65 0.69 0.58 -9.39%
P/EPS 5.69 8.72 17.55 35.42 14.16 21.88 19.11 -55.31%
EY 17.58 11.47 5.70 2.82 7.06 4.57 5.23 123.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.67 0.69 0.73 0.73 0.78 0.68 -9.00%

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