[EMIVEST] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- 46.13%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 747,204 604,424 635,792 635,887 437,040 321,329 320,845 15.12%
PBT 41,945 29,253 24,244 16,749 14,137 14,220 15,022 18.65%
Tax -2,513 -6,809 -6,638 -4,691 -2,561 -3,901 -4,890 -10.49%
NP 39,432 22,444 17,606 12,058 11,576 10,319 10,132 25.40%
-
NP to SH 39,315 21,894 16,473 11,273 10,405 9,928 9,724 26.20%
-
Tax Rate 5.99% 23.28% 27.38% 28.01% 18.12% 27.43% 32.55% -
Total Cost 707,772 581,980 618,186 623,829 425,464 311,010 310,713 14.69%
-
Net Worth 177,613 136,780 120,022 106,800 99,628 92,437 86,417 12.75%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - 4,800 4,801 4,801 4,800 -
Div Payout % - - - 42.58% 46.15% 48.37% 49.37% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 177,613 136,780 120,022 106,800 99,628 92,437 86,417 12.75%
NOSH 120,009 119,983 120,022 120,000 120,034 120,048 120,024 -0.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 5.28% 3.71% 2.77% 1.90% 2.65% 3.21% 3.16% -
ROE 22.14% 16.01% 13.72% 10.56% 10.44% 10.74% 11.25% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 622.62 503.76 529.73 529.91 364.09 267.67 267.32 15.12%
EPS 32.76 18.25 13.73 9.39 8.67 8.27 8.10 26.21%
DPS 0.00 0.00 0.00 4.00 4.00 4.00 4.00 -
NAPS 1.48 1.14 1.00 0.89 0.83 0.77 0.72 12.75%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 622.50 503.55 529.68 529.76 364.10 267.70 267.30 15.12%
EPS 32.75 18.24 13.72 9.39 8.67 8.27 8.10 26.20%
DPS 0.00 0.00 0.00 4.00 4.00 4.00 4.00 -
NAPS 1.4797 1.1395 0.9999 0.8898 0.83 0.7701 0.72 12.74%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.86 0.85 0.60 0.41 0.58 0.62 0.54 -
P/RPS 0.14 0.17 0.11 0.08 0.16 0.23 0.20 -5.76%
P/EPS 2.63 4.66 4.37 4.36 6.69 7.50 6.67 -14.36%
EY 38.09 21.47 22.87 22.91 14.95 13.34 15.00 16.79%
DY 0.00 0.00 0.00 9.76 6.90 6.45 7.41 -
P/NAPS 0.58 0.75 0.60 0.46 0.70 0.81 0.75 -4.19%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 28/02/11 24/02/10 27/02/09 28/02/08 26/02/07 27/02/06 -
Price 0.88 0.83 0.61 0.48 0.52 0.66 0.77 -
P/RPS 0.14 0.16 0.12 0.09 0.14 0.25 0.29 -11.42%
P/EPS 2.69 4.55 4.44 5.11 6.00 7.98 9.50 -18.95%
EY 37.23 21.99 22.50 19.57 16.67 12.53 10.52 23.43%
DY 0.00 0.00 0.00 8.33 7.69 6.06 5.19 -
P/NAPS 0.59 0.73 0.61 0.54 0.63 0.86 1.07 -9.44%

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