[EMIVEST] YoY Cumulative 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- 74.36%
YoY- -17.38%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 475,150 462,983 310,775 231,748 238,687 218,512 170,580 18.59%
PBT 16,723 14,250 10,300 9,556 10,803 4,840 9,387 10.09%
Tax -4,877 -3,359 -3,246 -2,844 -2,686 -1,901 -2,627 10.85%
NP 11,846 10,891 7,054 6,712 8,117 2,939 6,760 9.79%
-
NP to SH 10,887 10,329 6,755 6,291 7,614 2,939 6,760 8.25%
-
Tax Rate 29.16% 23.57% 31.51% 29.76% 24.86% 39.28% 27.99% -
Total Cost 463,304 452,092 303,721 225,036 230,570 215,573 163,820 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 - - - - - - 1,999 -
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 9.55% 9.67% 7.04% 7.08% 9.48% 4.08% 16.90% -
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 395.85 385.93 259.02 193.03 199.06 364.31 426.51 -1.23%
EPS 9.07 8.61 5.63 5.24 6.35 4.90 11.27 -3.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
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 395.85 385.72 258.91 193.07 198.85 182.04 142.11 18.59%
EPS 9.07 8.61 5.63 5.24 6.34 2.45 5.63 8.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.67 -
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 0.14 0.12 0.26 0.29 0.25 0.28 0.38 -15.31%
P/EPS 6.17 5.46 11.90 10.69 7.87 20.61 9.64 -7.16%
EY 16.20 18.32 8.40 9.36 12.70 4.85 10.37 7.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.07 -
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 0.15 0.12 0.24 0.32 0.21 0.15 0.32 -11.85%
P/EPS 6.39 5.34 11.01 11.64 6.46 11.22 8.11 -3.89%
EY 15.64 18.72 9.08 8.59 15.49 8.91 12.34 4.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.65 -
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