[EMIVEST] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
09-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -3.87%
YoY- 6.81%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 61,519 56,137 52,924 68,120 53,256 57,734 69,380 -7.69%
PBT 3,215 3,480 2,692 2,866 3,170 3,589 2,923 6.54%
Tax -845 -1,031 -751 -732 -950 -1,069 -820 2.02%
NP 2,370 2,449 1,941 2,134 2,220 2,520 2,103 8.28%
-
NP to SH 2,370 2,449 1,941 2,134 2,220 2,520 2,103 8.28%
-
Tax Rate 26.28% 29.63% 27.90% 25.54% 29.97% 29.79% 28.05% -
Total Cost 59,149 53,688 50,983 65,986 51,036 55,214 67,277 -8.21%
-
Net Worth 70,384 39,987 67,258 39,999 64,544 60,379 59,935 11.29%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 1,998 - - 1,999 - 1,999 - -
Div Payout % 84.32% - - 93.72% - 79.37% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 70,384 39,987 67,258 39,999 64,544 60,379 59,935 11.29%
NOSH 39,966 39,987 40,020 39,999 40,017 39,999 39,980 -0.02%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 3.85% 4.36% 3.67% 3.13% 4.17% 4.36% 3.03% -
ROE 3.37% 6.12% 2.89% 5.34% 3.44% 4.17% 3.51% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 153.93 140.39 132.24 170.30 133.08 144.34 173.53 -7.67%
EPS 5.93 4.08 4.85 3.56 5.55 6.30 5.26 8.31%
DPS 5.00 0.00 0.00 5.00 0.00 5.00 0.00 -
NAPS 1.7611 1.00 1.6806 1.00 1.6129 1.5095 1.4991 11.32%
Adjusted Per Share Value based on latest NOSH - 39,999
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 51.25 46.77 44.09 56.75 44.37 48.10 57.80 -7.69%
EPS 1.97 2.04 1.62 1.78 1.85 2.10 1.75 8.20%
DPS 1.66 0.00 0.00 1.67 0.00 1.67 0.00 -
NAPS 0.5864 0.3331 0.5603 0.3332 0.5377 0.503 0.4993 11.30%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.63 1.93 1.20 1.32 1.73 1.73 1.91 -
P/RPS 1.06 1.37 0.91 0.78 1.30 1.20 1.10 -2.43%
P/EPS 27.49 31.51 24.74 24.74 31.19 27.46 36.31 -16.91%
EY 3.64 3.17 4.04 4.04 3.21 3.64 2.75 20.53%
DY 3.07 0.00 0.00 3.79 0.00 2.89 0.00 -
P/NAPS 0.93 1.93 0.71 1.32 1.07 1.15 1.27 -18.74%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 25/08/03 30/05/03 09/04/03 27/01/03 28/08/02 31/05/02 -
Price 1.37 3.60 1.26 1.25 1.42 1.63 1.78 -
P/RPS 0.89 2.56 0.95 0.73 1.07 1.13 1.03 -9.27%
P/EPS 23.10 58.78 25.98 23.43 25.60 25.87 33.84 -22.45%
EY 4.33 1.70 3.85 4.27 3.91 3.87 2.96 28.83%
DY 3.65 0.00 0.00 4.00 0.00 3.07 0.00 -
P/NAPS 0.78 3.60 0.75 1.25 0.88 1.08 1.19 -24.52%

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