[EMIVEST] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 16.24%
YoY- -17.38%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 633,533 617,310 414,366 308,997 318,249 291,349 227,440 18.59%
PBT 22,297 19,000 13,733 12,741 14,404 6,453 12,516 10.09%
Tax -6,502 -4,478 -4,328 -3,792 -3,581 -2,534 -3,502 10.85%
NP 15,794 14,521 9,405 8,949 10,822 3,918 9,013 9.79%
-
NP to SH 14,516 13,772 9,006 8,388 10,152 3,918 9,013 8.25%
-
Tax Rate 29.16% 23.57% 31.52% 29.76% 24.86% 39.27% 27.98% -
Total Cost 617,738 602,789 404,961 300,048 307,426 287,430 218,426 18.89%
-
Net Worth 114,031 106,768 95,985 88,842 80,336 71,975 39,994 19.06%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - 2,666 -
Div Payout % - - - - - - 29.58% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 114,031 106,768 95,985 88,842 80,336 71,975 39,994 19.06%
NOSH 120,033 119,965 119,982 120,057 119,905 59,979 39,994 20.08%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 2.49% 2.35% 2.27% 2.90% 3.40% 1.35% 3.96% -
ROE 12.73% 12.90% 9.38% 9.44% 12.64% 5.44% 22.54% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 527.80 514.57 345.36 257.37 265.42 485.75 568.68 -1.23%
EPS 12.09 11.48 7.51 6.99 8.47 6.53 15.03 -3.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.67 -
NAPS 0.95 0.89 0.80 0.74 0.67 1.20 1.00 -0.85%
Adjusted Per Share Value based on latest NOSH - 119,821
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 527.80 514.29 345.21 257.43 265.14 242.73 189.48 18.59%
EPS 12.09 11.47 7.50 6.99 8.46 3.26 7.51 8.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.22 -
NAPS 0.95 0.8895 0.7997 0.7402 0.6693 0.5996 0.3332 19.06%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.56 0.47 0.67 0.56 0.50 1.01 1.63 -
P/RPS 0.11 0.09 0.19 0.22 0.19 0.21 0.29 -14.90%
P/EPS 4.63 4.09 8.93 8.02 5.91 15.46 7.23 -7.15%
EY 21.60 24.43 11.20 12.48 16.93 6.47 13.83 7.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.09 -
P/NAPS 0.59 0.53 0.84 0.76 0.75 0.84 1.63 -15.56%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 23/11/09 27/11/08 05/11/07 27/11/06 29/11/05 29/11/04 28/11/03 -
Price 0.58 0.46 0.62 0.61 0.41 0.55 1.37 -
P/RPS 0.11 0.09 0.18 0.24 0.15 0.11 0.24 -12.18%
P/EPS 4.80 4.01 8.26 8.73 4.84 8.42 6.08 -3.85%
EY 20.85 24.96 12.11 11.45 20.65 11.88 16.45 4.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.87 -
P/NAPS 0.61 0.52 0.78 0.82 0.61 0.46 1.37 -12.60%

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