[EMIVEST] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 7.95%
YoY- 33.95%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 666,380 657,172 635,955 589,249 512,415 469,879 437,040 32.50%
PBT 16,955 16,352 16,710 18,030 16,885 14,076 14,081 13.19%
Tax -5,408 -4,866 -4,691 -2,675 -2,666 -2,260 -2,562 64.62%
NP 11,547 11,486 12,019 15,355 14,219 11,816 11,519 0.16%
-
NP to SH 10,601 10,680 11,234 13,921 12,896 10,664 10,348 1.62%
-
Tax Rate 31.90% 29.76% 28.07% 14.84% 15.79% 16.06% 18.19% -
Total Cost 654,833 645,686 623,936 573,894 498,196 458,063 425,521 33.32%
-
Net Worth 114,028 109,156 107,393 106,799 106,696 102,033 102,113 7.64%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 4,826 4,826 4,826 4,805 4,805 4,805 4,805 0.29%
Div Payout % 45.53% 45.19% 42.96% 34.52% 37.26% 45.06% 46.44% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 114,028 109,156 107,393 106,799 106,696 102,033 102,113 7.64%
NOSH 120,029 119,952 120,666 119,999 119,883 120,039 120,133 -0.05%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 1.73% 1.75% 1.89% 2.61% 2.77% 2.51% 2.64% -
ROE 9.30% 9.78% 10.46% 13.03% 12.09% 10.45% 10.13% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 555.18 547.86 527.03 491.04 427.43 391.44 363.79 32.58%
EPS 8.83 8.90 9.31 11.60 10.76 8.88 8.61 1.69%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 4.00 0.00%
NAPS 0.95 0.91 0.89 0.89 0.89 0.85 0.85 7.70%
Adjusted Per Share Value based on latest NOSH - 119,999
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 555.17 547.50 529.82 490.91 426.90 391.46 364.10 32.50%
EPS 8.83 8.90 9.36 11.60 10.74 8.88 8.62 1.61%
DPS 4.02 4.02 4.02 4.00 4.00 4.00 4.00 0.33%
NAPS 0.95 0.9094 0.8947 0.8898 0.8889 0.85 0.8507 7.64%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.57 0.49 0.41 0.47 0.53 0.51 0.58 -
P/RPS 0.10 0.09 0.08 0.10 0.12 0.13 0.16 -26.92%
P/EPS 6.45 5.50 4.40 4.05 4.93 5.74 6.73 -2.79%
EY 15.49 18.17 22.71 24.68 20.30 17.42 14.85 2.85%
DY 7.02 8.16 9.76 8.51 7.55 7.84 6.90 1.15%
P/NAPS 0.60 0.54 0.46 0.53 0.60 0.60 0.68 -8.01%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 25/05/09 27/02/09 27/11/08 27/08/08 26/05/08 28/02/08 -
Price 0.56 0.52 0.48 0.46 0.47 0.55 0.52 -
P/RPS 0.10 0.09 0.09 0.09 0.11 0.14 0.14 -20.11%
P/EPS 6.34 5.84 5.16 3.97 4.37 6.19 6.04 3.28%
EY 15.77 17.12 19.40 25.22 22.89 16.15 16.56 -3.20%
DY 7.14 7.69 8.33 8.70 8.51 7.27 7.69 -4.83%
P/NAPS 0.59 0.57 0.54 0.52 0.53 0.65 0.61 -2.19%

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