[EMIVEST] YoY Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 27.71%
YoY- 109.89%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 635,887 437,040 321,329 320,845 300,655 244,279 248,490 16.93%
PBT 16,749 14,137 14,220 15,022 6,697 12,975 12,576 4.88%
Tax -4,691 -2,561 -3,901 -4,890 -2,064 -4,203 -3,620 4.41%
NP 12,058 11,576 10,319 10,132 4,633 8,772 8,956 5.07%
-
NP to SH 11,273 10,405 9,928 9,724 4,633 8,772 8,956 3.90%
-
Tax Rate 28.01% 18.12% 27.43% 32.55% 30.82% 32.39% 28.78% -
Total Cost 623,829 425,464 311,010 310,713 296,022 235,507 239,534 17.27%
-
Net Worth 106,800 99,628 92,437 86,417 86,381 35,392 65,607 8.45%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 4,800 4,801 4,801 4,800 1,799 2,699 4,000 3.08%
Div Payout % 42.58% 46.15% 48.37% 49.37% 38.84% 30.77% 44.67% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 106,800 99,628 92,437 86,417 86,381 35,392 65,607 8.45%
NOSH 120,000 120,034 120,048 120,024 119,974 59,987 40,004 20.07%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 1.90% 2.65% 3.21% 3.16% 1.54% 3.59% 3.60% -
ROE 10.56% 10.44% 10.74% 11.25% 5.36% 24.78% 13.65% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 529.91 364.09 267.67 267.32 250.60 407.22 621.16 -2.61%
EPS 9.39 8.67 8.27 8.10 3.86 7.31 14.93 -7.43%
DPS 4.00 4.00 4.00 4.00 1.50 4.50 10.00 -14.15%
NAPS 0.89 0.83 0.77 0.72 0.72 0.59 1.64 -9.67%
Adjusted Per Share Value based on latest NOSH - 119,728
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 529.76 364.10 267.70 267.30 250.48 203.51 207.02 16.93%
EPS 9.39 8.67 8.27 8.10 3.86 7.31 7.46 3.90%
DPS 4.00 4.00 4.00 4.00 1.50 2.25 3.33 3.09%
NAPS 0.8898 0.83 0.7701 0.72 0.7197 0.2949 0.5466 8.45%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.41 0.58 0.62 0.54 0.51 1.29 1.32 -
P/RPS 0.08 0.16 0.23 0.20 0.20 0.32 0.21 -14.84%
P/EPS 4.36 6.69 7.50 6.67 13.21 8.82 5.90 -4.91%
EY 22.91 14.95 13.34 15.00 7.57 11.34 16.96 5.13%
DY 9.76 6.90 6.45 7.41 2.94 3.49 7.58 4.29%
P/NAPS 0.46 0.70 0.81 0.75 0.71 2.19 0.80 -8.80%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 28/02/08 26/02/07 27/02/06 24/02/05 27/02/04 09/04/03 -
Price 0.48 0.52 0.66 0.77 0.49 1.31 1.25 -
P/RPS 0.09 0.14 0.25 0.29 0.20 0.32 0.20 -12.45%
P/EPS 5.11 6.00 7.98 9.50 12.69 8.96 5.58 -1.45%
EY 19.57 16.67 12.53 10.52 7.88 11.16 17.91 1.48%
DY 8.33 7.69 6.06 5.19 3.06 3.44 8.00 0.67%
P/NAPS 0.54 0.63 0.86 1.07 0.68 2.22 0.76 -5.53%

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