[EMIVEST] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
16-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 142.33%
YoY- 46.55%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 536,660 451,373 475,150 462,983 310,775 231,748 238,687 14.45%
PBT 26,268 19,882 16,723 14,250 10,300 9,556 10,803 15.95%
Tax -5,160 -5,415 -4,877 -3,359 -3,246 -2,844 -2,686 11.48%
NP 21,108 14,467 11,846 10,891 7,054 6,712 8,117 17.25%
-
NP to SH 20,746 14,156 10,887 10,329 6,755 6,291 7,614 18.17%
-
Tax Rate 19.64% 27.24% 29.16% 23.57% 31.51% 29.76% 24.86% -
Total Cost 515,552 436,906 463,304 452,092 303,721 225,036 230,570 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 13.10% 10.93% 9.55% 9.67% 7.04% 7.08% 9.48% -
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 447.26 376.25 395.85 385.93 259.02 193.03 199.06 14.43%
EPS 17.29 11.80 9.07 8.61 5.63 5.24 6.35 18.15%
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 - 120,049
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 447.10 376.04 395.85 385.72 258.91 193.07 198.85 14.45%
EPS 17.28 11.79 9.07 8.61 5.63 5.24 6.34 18.17%
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 0.18 0.20 0.14 0.12 0.26 0.29 0.25 -5.32%
P/EPS 4.74 6.44 6.17 5.46 11.90 10.69 7.87 -8.09%
EY 21.09 15.53 16.20 18.32 8.40 9.36 12.70 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 0.20 0.22 0.15 0.12 0.24 0.32 0.21 -0.80%
P/EPS 5.12 7.12 6.39 5.34 11.01 11.64 6.46 -3.79%
EY 19.54 14.05 15.64 18.72 9.08 8.59 15.49 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