[EMIVEST] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
27-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 3.42%
YoY- 361.42%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 230,437 232,034 248,490 249,798 258,964 201,230 131,850 45.24%
PBT 12,208 12,331 12,576 12,820 12,357 8,754 5,817 64.14%
Tax -3,464 -3,524 -3,620 -3,933 -3,764 -2,673 -1,826 53.42%
NP 8,744 8,807 8,956 8,887 8,593 6,081 3,991 68.93%
-
NP to SH 8,744 8,807 8,956 8,887 8,593 6,081 3,991 68.93%
-
Tax Rate 28.37% 28.58% 28.78% 30.68% 30.46% 30.53% 31.39% -
Total Cost 221,693 223,227 239,534 240,911 250,371 195,149 127,859 44.47%
-
Net Worth 39,987 40,020 39,999 64,544 60,379 59,935 17,004 77.11%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 1,999 3,999 3,999 1,999 1,999 - - -
Div Payout % 22.87% 45.42% 44.66% 22.50% 23.27% - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 39,987 40,020 39,999 64,544 60,379 59,935 17,004 77.11%
NOSH 39,987 40,020 39,999 40,017 39,999 39,980 17,004 77.11%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 3.79% 3.80% 3.60% 3.56% 3.32% 3.02% 3.03% -
ROE 21.87% 22.01% 22.39% 13.77% 14.23% 10.15% 23.47% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 576.28 579.79 621.23 624.22 647.41 503.31 775.39 -17.99%
EPS 21.87 22.01 22.39 22.21 21.48 15.21 23.47 -4.61%
DPS 5.00 10.00 10.00 5.00 5.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.6129 1.5095 1.4991 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 40,017
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 191.98 193.31 207.02 208.11 215.75 167.65 109.85 45.23%
EPS 7.28 7.34 7.46 7.40 7.16 5.07 3.32 69.02%
DPS 1.67 3.33 3.33 1.67 1.67 0.00 0.00 -
NAPS 0.3331 0.3334 0.3332 0.5377 0.503 0.4993 0.1417 77.07%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 - -
Price 1.93 1.20 1.32 1.73 1.73 1.91 0.00 -
P/RPS 0.33 0.21 0.21 0.28 0.27 0.38 0.00 -
P/EPS 8.83 5.45 5.90 7.79 8.05 12.56 0.00 -
EY 11.33 18.34 16.96 12.84 12.42 7.96 0.00 -
DY 2.59 8.33 7.58 2.89 2.89 0.00 0.00 -
P/NAPS 1.93 1.20 1.32 1.07 1.15 1.27 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 25/08/03 30/05/03 09/04/03 27/01/03 28/08/02 - - -
Price 3.60 1.26 1.25 1.42 1.63 0.00 0.00 -
P/RPS 0.62 0.22 0.20 0.23 0.25 0.00 0.00 -
P/EPS 16.46 5.73 5.58 6.39 7.59 0.00 0.00 -
EY 6.07 17.47 17.91 15.64 13.18 0.00 0.00 -
DY 1.39 7.94 8.00 3.52 3.07 0.00 0.00 -
P/NAPS 3.60 1.26 1.25 0.88 1.08 0.00 0.00 -

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