[EMIVEST] YoY Quarter Result on 30-Sep-2010 [#3]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 0.57%
YoY- 5.94%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 196,323 145,217 164,869 183,128 106,294 74,492 81,715 15.72%
PBT 14,382 7,788 6,668 4,440 3,295 3,957 3,101 29.12%
Tax -1,954 -3,030 -1,879 -1,078 -1,069 -1,117 -1,342 6.45%
NP 12,428 4,758 4,789 3,362 2,226 2,840 1,759 38.50%
-
NP to SH 12,185 4,605 4,347 3,156 2,131 2,684 1,644 39.61%
-
Tax Rate 13.59% 38.91% 28.18% 24.28% 32.44% 28.23% 43.28% -
Total Cost 183,895 140,459 160,080 179,766 104,068 71,652 79,956 14.88%
-
Net Worth 158,465 129,515 114,078 106,799 95,775 88,667 80,400 11.96%
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 158,465 129,515 114,078 106,799 95,775 88,667 80,400 11.96%
NOSH 120,049 119,921 120,082 119,999 119,719 119,821 119,999 0.00%
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 6.33% 3.28% 2.90% 1.84% 2.09% 3.81% 2.15% -
ROE 7.69% 3.56% 3.81% 2.96% 2.23% 3.03% 2.04% -
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 163.54 121.09 137.30 152.61 88.79 62.17 68.10 15.71%
EPS 10.15 3.84 3.62 2.63 1.78 2.24 1.37 39.60%
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 - 119,921
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 163.56 120.98 137.35 152.57 88.55 62.06 68.08 15.72%
EPS 10.15 3.84 3.62 2.63 1.78 2.24 1.37 39.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3202 1.079 0.9504 0.8898 0.7979 0.7387 0.6698 11.96%
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 0.50 0.63 0.41 0.31 0.75 0.90 0.73 -6.10%
P/EPS 8.08 19.79 15.47 17.87 37.64 25.00 36.50 -22.21%
EY 12.38 5.05 6.46 5.60 2.66 4.00 2.74 28.56%
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 0.54 0.69 0.42 0.30 0.70 0.98 0.60 -1.73%
P/EPS 8.72 21.88 16.02 17.49 34.83 27.23 29.93 -18.57%
EY 11.47 4.57 6.24 5.72 2.87 3.67 3.34 22.81%
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