[EMIVEST] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 10.98%
YoY- 5.4%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 715,546 601,830 633,533 617,310 414,366 308,997 318,249 14.45%
PBT 35,024 26,509 22,297 19,000 13,733 12,741 14,404 15.95%
Tax -6,880 -7,220 -6,502 -4,478 -4,328 -3,792 -3,581 11.49%
NP 28,144 19,289 15,794 14,521 9,405 8,949 10,822 17.25%
-
NP to SH 27,661 18,874 14,516 13,772 9,006 8,388 10,152 18.17%
-
Tax Rate 19.64% 27.24% 29.16% 23.57% 31.52% 29.76% 24.86% -
Total Cost 687,402 582,541 617,738 602,789 404,961 300,048 307,426 14.34%
-
Net Worth 158,384 129,563 114,031 106,768 95,985 88,842 80,336 11.97%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 158,384 129,563 114,031 106,768 95,985 88,842 80,336 11.97%
NOSH 119,988 119,966 120,033 119,965 119,982 120,057 119,905 0.01%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 3.93% 3.21% 2.49% 2.35% 2.27% 2.90% 3.40% -
ROE 17.46% 14.57% 12.73% 12.90% 9.38% 9.44% 12.64% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 596.35 501.67 527.80 514.57 345.36 257.37 265.42 14.43%
EPS 23.05 15.73 12.09 11.48 7.51 6.99 8.47 18.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.08 0.95 0.89 0.80 0.74 0.67 11.95%
Adjusted Per Share Value based on latest NOSH - 120,082
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 596.13 501.39 527.80 514.29 345.21 257.43 265.14 14.45%
EPS 23.04 15.72 12.09 11.47 7.50 6.99 8.46 18.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3195 1.0794 0.95 0.8895 0.7997 0.7402 0.6693 11.97%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.82 0.76 0.56 0.47 0.67 0.56 0.50 -
P/RPS 0.14 0.15 0.11 0.09 0.19 0.22 0.19 -4.96%
P/EPS 3.56 4.83 4.63 4.09 8.93 8.02 5.91 -8.09%
EY 28.11 20.70 21.60 24.43 11.20 12.48 16.93 8.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.70 0.59 0.53 0.84 0.76 0.75 -3.12%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 16/01/12 29/11/10 23/11/09 27/11/08 05/11/07 27/11/06 29/11/05 -
Price 0.885 0.84 0.58 0.46 0.62 0.61 0.41 -
P/RPS 0.15 0.17 0.11 0.09 0.18 0.24 0.15 0.00%
P/EPS 3.84 5.34 4.80 4.01 8.26 8.73 4.84 -3.78%
EY 26.05 18.73 20.85 24.96 12.11 11.45 20.65 3.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.78 0.61 0.52 0.78 0.82 0.61 1.57%

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