[EMIVEST] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
05-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -5.05%
YoY- 23.7%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 512,415 469,879 437,040 400,356 368,554 344,754 321,328 36.53%
PBT 16,885 14,076 14,081 14,965 15,627 16,179 14,221 12.13%
Tax -2,666 -2,260 -2,562 -4,303 -4,351 -4,620 -3,901 -22.43%
NP 14,219 11,816 11,519 10,662 11,276 11,559 10,320 23.84%
-
NP to SH 12,896 10,664 10,348 10,393 10,946 11,156 9,930 19.05%
-
Tax Rate 15.79% 16.06% 18.19% 28.75% 27.84% 28.56% 27.43% -
Total Cost 498,196 458,063 425,521 389,694 357,278 333,195 311,008 36.94%
-
Net Worth 106,696 102,033 102,113 95,775 96,993 95,895 92,425 10.05%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 4,805 4,805 4,805 4,801 4,801 4,801 4,801 0.05%
Div Payout % 37.26% 45.06% 46.44% 46.20% 43.86% 43.04% 48.35% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 106,696 102,033 102,113 95,775 96,993 95,895 92,425 10.05%
NOSH 119,883 120,039 120,133 119,719 119,745 119,868 120,033 -0.08%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 2.77% 2.51% 2.64% 2.66% 3.06% 3.35% 3.21% -
ROE 12.09% 10.45% 10.13% 10.85% 11.29% 11.63% 10.74% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 427.43 391.44 363.79 334.41 307.78 287.61 267.70 36.64%
EPS 10.76 8.88 8.61 8.68 9.14 9.31 8.27 19.19%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 4.00 0.00%
NAPS 0.89 0.85 0.85 0.80 0.81 0.80 0.77 10.14%
Adjusted Per Share Value based on latest NOSH - 119,719
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 426.90 391.46 364.10 333.54 307.05 287.22 267.70 36.53%
EPS 10.74 8.88 8.62 8.66 9.12 9.29 8.27 19.05%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 4.00 0.00%
NAPS 0.8889 0.85 0.8507 0.7979 0.8081 0.7989 0.77 10.05%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.53 0.51 0.58 0.67 0.62 0.59 0.62 -
P/RPS 0.12 0.13 0.16 0.20 0.20 0.21 0.23 -35.21%
P/EPS 4.93 5.74 6.73 7.72 6.78 6.34 7.49 -24.35%
EY 20.30 17.42 14.85 12.96 14.74 15.77 13.34 32.33%
DY 7.55 7.84 6.90 5.97 6.45 6.78 6.45 11.07%
P/NAPS 0.60 0.60 0.68 0.84 0.77 0.74 0.81 -18.14%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 26/05/08 28/02/08 05/11/07 22/08/07 30/05/07 26/02/07 -
Price 0.47 0.55 0.52 0.62 0.61 0.56 0.66 -
P/RPS 0.11 0.14 0.14 0.19 0.20 0.19 0.25 -42.17%
P/EPS 4.37 6.19 6.04 7.14 6.67 6.02 7.98 -33.08%
EY 22.89 16.15 16.56 14.00 14.99 16.62 12.53 49.49%
DY 8.51 7.27 7.69 6.45 6.56 7.14 6.06 25.42%
P/NAPS 0.53 0.65 0.61 0.78 0.75 0.70 0.86 -27.60%

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