[EMIVEST] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -7.87%
YoY- 13.54%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 189,718 149,788 154,529 145,321 102,785 78,985 74,035 16.97%
PBT 7,622 5,783 6,220 5,617 2,808 3,360 5,610 5.23%
Tax -1,893 -1,136 -1,831 -1,289 -883 -1,152 -982 11.55%
NP 5,729 4,647 4,389 4,328 1,925 2,208 4,628 3.61%
-
NP to SH 5,677 4,579 4,033 4,112 1,880 2,090 4,457 4.11%
-
Tax Rate 24.84% 19.64% 29.44% 22.95% 31.45% 34.29% 17.50% -
Total Cost 183,989 145,141 150,140 140,993 100,860 76,777 69,407 17.63%
-
Net Worth 145,225 129,458 114,028 106,696 96,993 90,086 79,288 10.60%
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 145,225 129,458 114,028 106,696 96,993 90,086 79,288 10.60%
NOSH 120,021 119,869 120,029 119,883 119,745 120,114 120,134 -0.01%
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 3.02% 3.10% 2.84% 2.98% 1.87% 2.80% 6.25% -
ROE 3.91% 3.54% 3.54% 3.85% 1.94% 2.32% 5.62% -
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 158.07 124.96 128.74 121.22 85.84 65.76 61.63 16.98%
EPS 4.73 3.82 3.36 3.43 1.57 1.74 3.71 4.12%
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 - 119,869
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 158.06 124.79 128.74 121.07 85.63 65.80 61.68 16.97%
EPS 4.73 3.81 3.36 3.43 1.57 1.74 3.71 4.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2099 1.0785 0.95 0.8889 0.8081 0.7505 0.6606 10.60%
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 0.52 0.53 0.44 0.44 0.72 1.08 0.67 -4.13%
P/EPS 17.34 17.28 16.96 15.45 39.49 40.80 11.05 7.79%
EY 5.77 5.79 5.89 6.47 2.53 2.45 9.05 -7.22%
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 0.53 0.58 0.43 0.39 0.71 0.87 0.75 -5.61%
P/EPS 17.55 19.11 16.67 13.70 38.85 32.76 12.40 5.95%
EY 5.70 5.23 6.00 7.30 2.57 3.05 8.07 -5.62%
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