[EMIVEST] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 177.02%
YoY- -18.1%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 160,646 164,869 154,529 155,752 172,971 183,128 145,321 6.89%
PBT 7,299 6,668 6,220 3,835 2,460 4,440 5,617 19.02%
Tax -1,760 -1,879 -1,831 -1,167 -1,332 -1,078 -1,289 23.00%
NP 5,539 4,789 4,389 2,668 1,128 3,362 4,328 17.82%
-
NP to SH 5,364 4,347 4,033 2,507 905 3,156 4,112 19.32%
-
Tax Rate 24.11% 28.18% 29.44% 30.43% 54.15% 24.28% 22.95% -
Total Cost 155,107 160,080 150,140 153,084 171,843 179,766 140,993 6.54%
-
Net Worth 120,000 114,078 114,028 109,156 107,393 106,799 106,696 8.12%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 4,800 - - - 4,826 - - -
Div Payout % 89.49% - - - 533.33% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 120,000 114,078 114,028 109,156 107,393 106,799 106,696 8.12%
NOSH 120,000 120,082 120,029 119,952 120,666 119,999 119,883 0.06%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.45% 2.90% 2.84% 1.71% 0.65% 1.84% 2.98% -
ROE 4.47% 3.81% 3.54% 2.30% 0.84% 2.96% 3.85% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 133.87 137.30 128.74 129.85 143.35 152.61 121.22 6.82%
EPS 4.47 3.62 3.36 2.09 0.75 2.63 3.43 19.25%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.00 0.95 0.95 0.91 0.89 0.89 0.89 8.05%
Adjusted Per Share Value based on latest NOSH - 119,952
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 133.84 137.35 128.74 129.76 144.10 152.57 121.07 6.89%
EPS 4.47 3.62 3.36 2.09 0.75 2.63 3.43 19.25%
DPS 4.00 0.00 0.00 0.00 4.02 0.00 0.00 -
NAPS 0.9997 0.9504 0.95 0.9094 0.8947 0.8898 0.8889 8.12%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.60 0.56 0.57 0.49 0.41 0.47 0.53 -
P/RPS 0.45 0.41 0.44 0.38 0.29 0.31 0.44 1.50%
P/EPS 13.42 15.47 16.96 23.44 54.67 17.87 15.45 -8.94%
EY 7.45 6.46 5.89 4.27 1.83 5.60 6.47 9.83%
DY 6.67 0.00 0.00 0.00 9.76 0.00 0.00 -
P/NAPS 0.60 0.59 0.60 0.54 0.46 0.53 0.60 0.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 23/11/09 26/08/09 25/05/09 27/02/09 27/11/08 27/08/08 -
Price 0.61 0.58 0.56 0.52 0.48 0.46 0.47 -
P/RPS 0.46 0.42 0.43 0.40 0.33 0.30 0.39 11.60%
P/EPS 13.65 16.02 16.67 24.88 64.00 17.49 13.70 -0.24%
EY 7.33 6.24 6.00 4.02 1.56 5.72 7.30 0.27%
DY 6.56 0.00 0.00 0.00 8.33 0.00 0.00 -
P/NAPS 0.61 0.61 0.59 0.57 0.54 0.52 0.53 9.79%

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