[EMIVEST] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -6.44%
YoY- -47.18%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 320,830 313,236 312,162 300,655 292,211 279,609 262,785 14.21%
PBT 12,662 10,646 6,737 6,697 8,428 10,558 12,337 1.74%
Tax -3,067 -1,894 -1,678 -2,064 -3,476 -4,152 -4,417 -21.56%
NP 9,595 8,752 5,059 4,633 4,952 6,406 7,920 13.63%
-
NP to SH 9,309 8,581 5,059 4,633 4,952 6,406 7,920 11.36%
-
Tax Rate 24.22% 17.79% 24.91% 30.82% 41.24% 39.33% 35.80% -
Total Cost 311,235 304,484 307,103 296,022 287,259 273,203 254,865 14.23%
-
Net Worth 80,400 79,288 75,749 86,449 59,869 59,935 59,835 21.74%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 1,801 1,801 1,801 1,801 1,199 3,198 3,198 -31.78%
Div Payout % 19.35% 20.99% 35.60% 38.87% 24.23% 49.93% 40.38% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 80,400 79,288 75,749 86,449 59,869 59,935 59,835 21.74%
NOSH 119,999 120,134 120,238 120,068 59,869 59,935 59,835 58.96%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 2.99% 2.79% 1.62% 1.54% 1.69% 2.29% 3.01% -
ROE 11.58% 10.82% 6.68% 5.36% 8.27% 10.69% 13.24% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 267.36 260.74 259.62 250.40 488.08 466.51 439.18 -28.14%
EPS 7.76 7.14 4.21 3.86 8.27 10.69 13.24 -29.94%
DPS 1.50 1.50 1.50 1.50 2.00 5.34 5.35 -57.12%
NAPS 0.67 0.66 0.63 0.72 1.00 1.00 1.00 -23.41%
Adjusted Per Share Value based on latest NOSH - 120,068
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 267.29 260.96 260.06 250.48 243.44 232.94 218.93 14.21%
EPS 7.76 7.15 4.21 3.86 4.13 5.34 6.60 11.38%
DPS 1.50 1.50 1.50 1.50 1.00 2.66 2.66 -31.72%
NAPS 0.6698 0.6606 0.6311 0.7202 0.4988 0.4993 0.4985 21.74%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.50 0.41 0.45 0.51 1.01 1.05 1.22 -
P/RPS 0.19 0.16 0.17 0.20 0.21 0.23 0.28 -22.76%
P/EPS 6.45 5.74 10.70 13.22 12.21 9.82 9.22 -21.17%
EY 15.52 17.42 9.35 7.57 8.19 10.18 10.85 26.92%
DY 3.00 3.66 3.33 2.94 1.98 5.08 4.38 -22.28%
P/NAPS 0.75 0.62 0.71 0.71 1.01 1.05 1.22 -27.67%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 29/08/05 27/05/05 24/02/05 29/11/04 27/08/04 27/05/04 -
Price 0.41 0.46 0.40 0.49 0.55 0.93 1.15 -
P/RPS 0.15 0.18 0.15 0.20 0.11 0.20 0.26 -30.67%
P/EPS 5.29 6.44 9.51 12.70 6.65 8.70 8.69 -28.15%
EY 18.92 15.53 10.52 7.87 15.04 11.49 11.51 39.24%
DY 3.66 3.26 3.74 3.06 3.64 5.74 4.65 -14.73%
P/NAPS 0.61 0.70 0.63 0.68 0.55 0.93 1.15 -34.44%

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