[EMIVEST] QoQ TTM 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- 0.78%
YoY- 124.4%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 238,700 230,437 232,034 248,490 249,798 258,964 201,230 12.04%
PBT 12,253 12,208 12,331 12,576 12,820 12,357 8,754 25.10%
Tax -3,359 -3,464 -3,524 -3,620 -3,933 -3,764 -2,673 16.43%
NP 8,894 8,744 8,807 8,956 8,887 8,593 6,081 28.81%
-
NP to SH 8,894 8,744 8,807 8,956 8,887 8,593 6,081 28.81%
-
Tax Rate 27.41% 28.37% 28.58% 28.78% 30.68% 30.46% 30.53% -
Total Cost 229,806 221,693 223,227 239,534 240,911 250,371 195,149 11.50%
-
Net Worth 39,966 39,987 40,020 39,999 64,544 60,379 59,935 -23.65%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 3,998 1,999 3,999 3,999 1,999 1,999 - -
Div Payout % 44.96% 22.87% 45.42% 44.66% 22.50% 23.27% - -
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 39,966 39,987 40,020 39,999 64,544 60,379 59,935 -23.65%
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 3.73% 3.79% 3.80% 3.60% 3.56% 3.32% 3.02% -
ROE 22.25% 21.87% 22.01% 22.39% 13.77% 14.23% 10.15% -
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 597.25 576.28 579.79 621.23 624.22 647.41 503.31 12.07%
EPS 22.25 21.87 22.01 22.39 22.21 21.48 15.21 28.83%
DPS 10.00 5.00 10.00 10.00 5.00 5.00 0.00 -
NAPS 1.00 1.00 1.00 1.00 1.6129 1.5095 1.4991 -23.63%
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 198.86 191.98 193.31 207.02 208.11 215.75 167.65 12.04%
EPS 7.41 7.28 7.34 7.46 7.40 7.16 5.07 28.75%
DPS 3.33 1.67 3.33 3.33 1.67 1.67 0.00 -
NAPS 0.333 0.3331 0.3334 0.3332 0.5377 0.503 0.4993 -23.64%
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 0.27 0.33 0.21 0.21 0.28 0.27 0.38 -20.35%
P/EPS 7.32 8.83 5.45 5.90 7.79 8.05 12.56 -30.20%
EY 13.65 11.33 18.34 16.96 12.84 12.42 7.96 43.22%
DY 6.13 2.59 8.33 7.58 2.89 2.89 0.00 -
P/NAPS 1.63 1.93 1.20 1.32 1.07 1.15 1.27 18.08%
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 - -
Price 1.37 3.60 1.26 1.25 1.42 1.63 0.00 -
P/RPS 0.23 0.62 0.22 0.20 0.23 0.25 0.00 -
P/EPS 6.16 16.46 5.73 5.58 6.39 7.59 0.00 -
EY 16.24 6.07 17.47 17.91 15.64 13.18 0.00 -
DY 7.30 1.39 7.94 8.00 3.52 3.07 0.00 -
P/NAPS 1.37 3.60 1.26 1.25 0.88 1.08 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