[EMIVEST] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 196.95%
YoY- -10.35%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 340,337 306,156 310,281 279,856 204,480 157,255 156,973 13.75%
PBT 11,886 12,092 10,054 9,811 7,007 5,599 7,703 7.49%
Tax -3,206 -2,385 -2,998 -2,281 -2,177 -1,727 -1,344 15.58%
NP 8,680 9,707 7,056 7,530 4,830 3,872 6,359 5.32%
-
NP to SH 8,561 9,549 6,540 7,175 4,626 3,608 5,971 6.18%
-
Tax Rate 26.97% 19.72% 29.82% 23.25% 31.07% 30.84% 17.45% -
Total Cost 331,657 296,449 303,225 272,326 199,650 153,383 150,614 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 5.89% 7.37% 5.74% 6.72% 4.77% 4.01% 7.55% -
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 283.45 255.21 258.57 233.25 170.62 131.19 130.92 13.73%
EPS 7.13 7.96 5.45 5.98 3.86 3.01 4.98 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 - 120,021
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 283.54 255.06 258.50 233.15 170.35 131.01 130.78 13.75%
EPS 7.13 7.96 5.45 5.98 3.85 3.01 4.97 6.19%
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 0.29 0.26 0.22 0.23 0.36 0.54 0.31 -1.10%
P/EPS 11.50 8.29 10.46 8.86 16.06 23.59 8.23 5.73%
EY 8.70 12.06 9.56 11.28 6.23 4.24 12.15 -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 0.29 0.29 0.22 0.20 0.36 0.43 0.35 -3.08%
P/EPS 11.64 9.17 10.28 7.86 15.80 18.94 9.24 3.92%
EY 8.59 10.90 9.73 12.72 6.33 5.28 10.83 -3.78%
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