[EMIVEST] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 15.16%
YoY- 75.22%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 604,419 612,019 631,671 636,412 635,796 648,121 666,380 -6.28%
PBT 28,889 27,179 26,059 26,496 24,022 19,183 16,955 42.51%
Tax -7,153 -7,175 -6,024 -6,719 -6,637 -6,209 -5,408 20.43%
NP 21,736 20,004 20,035 19,777 17,385 12,974 11,547 52.27%
-
NP to SH 21,186 19,518 19,260 18,714 16,251 11,792 10,601 58.46%
-
Tax Rate 24.76% 26.40% 23.12% 25.36% 27.63% 32.37% 31.90% -
Total Cost 582,683 592,015 611,636 616,635 618,411 635,147 654,833 -7.46%
-
Net Worth 136,799 129,515 129,458 124,850 120,000 114,078 114,028 12.86%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 4,800 4,800 4,800 4,800 4,826 4,826 -
Div Payout % - 24.59% 24.92% 25.65% 29.54% 40.93% 45.53% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 136,799 129,515 129,458 124,850 120,000 114,078 114,028 12.86%
NOSH 119,999 119,921 119,869 120,048 120,000 120,082 120,029 -0.01%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.60% 3.27% 3.17% 3.11% 2.73% 2.00% 1.73% -
ROE 15.49% 15.07% 14.88% 14.99% 13.54% 10.34% 9.30% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 503.68 510.35 526.97 530.13 529.83 539.73 555.18 -6.26%
EPS 17.66 16.28 16.07 15.59 13.54 9.82 8.83 58.53%
DPS 0.00 4.00 4.00 4.00 4.00 4.00 4.00 -
NAPS 1.14 1.08 1.08 1.04 1.00 0.95 0.95 12.88%
Adjusted Per Share Value based on latest NOSH - 120,048
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 503.55 509.88 526.25 530.20 529.69 539.96 555.17 -6.28%
EPS 17.65 16.26 16.05 15.59 13.54 9.82 8.83 58.48%
DPS 0.00 4.00 4.00 4.00 4.00 4.02 4.02 -
NAPS 1.1397 1.079 1.0785 1.0401 0.9997 0.9504 0.95 12.86%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.85 0.76 0.66 0.62 0.60 0.56 0.57 -
P/RPS 0.17 0.15 0.13 0.12 0.11 0.10 0.10 42.30%
P/EPS 4.81 4.67 4.11 3.98 4.43 5.70 6.45 -17.72%
EY 20.77 21.42 24.34 25.14 22.57 17.54 15.49 21.53%
DY 0.00 5.26 6.06 6.45 6.67 7.14 7.02 -
P/NAPS 0.75 0.70 0.61 0.60 0.60 0.59 0.60 15.99%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 29/11/10 30/08/10 25/05/10 24/02/10 23/11/09 26/08/09 -
Price 0.83 0.84 0.73 0.60 0.61 0.58 0.56 -
P/RPS 0.16 0.16 0.14 0.11 0.12 0.11 0.10 36.68%
P/EPS 4.70 5.16 4.54 3.85 4.50 5.91 6.34 -18.04%
EY 21.27 19.38 22.01 25.98 22.20 16.93 15.77 22.00%
DY 0.00 4.76 5.48 6.67 6.56 6.90 7.14 -
P/NAPS 0.73 0.78 0.68 0.58 0.61 0.61 0.59 15.20%

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