[EMIVEST] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 30.43%
YoY- -8.85%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 680,674 612,312 620,562 559,712 408,960 314,510 313,946 13.75%
PBT 23,772 24,184 20,108 19,622 14,014 11,198 15,406 7.49%
Tax -6,412 -4,770 -5,996 -4,562 -4,354 -3,454 -2,688 15.58%
NP 17,360 19,414 14,112 15,060 9,660 7,744 12,718 5.32%
-
NP to SH 17,122 19,098 13,080 14,350 9,252 7,216 11,942 6.18%
-
Tax Rate 26.97% 19.72% 29.82% 23.25% 31.07% 30.84% 17.45% -
Total Cost 663,314 592,898 606,450 544,652 399,300 306,766 301,228 14.05%
-
Net Worth 145,284 129,559 114,000 106,785 97,074 89,900 79,133 10.65%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 145,284 129,559 114,000 106,785 97,074 89,900 79,133 10.65%
NOSH 120,070 119,962 120,000 119,983 119,844 119,867 119,899 0.02%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 2.55% 3.17% 2.27% 2.69% 2.36% 2.46% 4.05% -
ROE 11.79% 14.74% 11.47% 13.44% 9.53% 8.03% 15.09% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 566.90 510.42 517.14 466.49 341.24 262.38 261.84 13.73%
EPS 14.26 15.92 10.90 11.96 7.72 6.02 9.96 6.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.08 0.95 0.89 0.81 0.75 0.66 10.62%
Adjusted Per Share Value based on latest NOSH - 120,029
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 567.08 510.12 517.00 466.30 340.71 262.02 261.55 13.75%
EPS 14.26 15.91 10.90 11.96 7.71 6.01 9.95 6.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2104 1.0794 0.9497 0.8896 0.8087 0.749 0.6593 10.65%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.82 0.66 0.57 0.53 0.62 0.71 0.41 -
P/RPS 0.14 0.13 0.11 0.11 0.18 0.27 0.16 -2.19%
P/EPS 5.75 4.15 5.23 4.43 8.03 11.79 4.12 5.71%
EY 17.39 24.12 19.12 22.57 12.45 8.48 24.29 -5.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.61 0.60 0.60 0.77 0.95 0.62 1.55%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 24/08/11 30/08/10 26/08/09 27/08/08 22/08/07 28/08/06 29/08/05 -
Price 0.83 0.73 0.56 0.47 0.61 0.57 0.46 -
P/RPS 0.15 0.14 0.11 0.10 0.18 0.22 0.18 -2.99%
P/EPS 5.82 4.59 5.14 3.93 7.90 9.47 4.62 3.92%
EY 17.18 21.81 19.46 25.45 12.66 10.56 21.65 -3.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.68 0.59 0.53 0.75 0.76 0.70 -0.23%

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