[EMIVEST] YoY 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- 28.28%
YoY- 24.57%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 172,971 126,265 89,581 82,158 82,143 73,699 68,120 16.78%
PBT 2,460 3,780 4,664 4,219 1,857 3,588 2,866 -2.51%
Tax -1,332 684 -1,057 -2,204 -164 -1,576 -732 10.48%
NP 1,128 4,464 3,607 2,015 1,693 2,012 2,134 -10.07%
-
NP to SH 905 3,592 3,637 2,109 1,693 2,012 2,134 -13.31%
-
Tax Rate 54.15% -18.10% 22.66% 52.24% 8.83% 43.92% 25.54% -
Total Cost 171,843 121,801 85,974 80,143 80,450 71,687 65,986 17.27%
-
Net Worth 107,393 102,113 92,425 86,204 86,449 59,999 39,999 17.87%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 4,826 4,805 4,801 4,789 1,801 1,199 1,999 15.80%
Div Payout % 533.33% 133.78% 132.01% 227.08% 106.38% 59.64% 93.72% -
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 107,393 102,113 92,425 86,204 86,449 59,999 39,999 17.87%
NOSH 120,666 120,133 120,033 119,728 120,068 59,999 39,999 20.18%
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 0.65% 3.54% 4.03% 2.45% 2.06% 2.73% 3.13% -
ROE 0.84% 3.52% 3.94% 2.45% 1.96% 3.35% 5.34% -
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 143.35 105.10 74.63 68.62 68.41 122.83 170.30 -2.82%
EPS 0.75 2.99 3.03 1.76 1.41 1.68 3.56 -22.84%
DPS 4.00 4.00 4.00 4.00 1.50 2.00 5.00 -3.64%
NAPS 0.89 0.85 0.77 0.72 0.72 1.00 1.00 -1.92%
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 144.10 105.19 74.63 68.45 68.43 61.40 56.75 16.78%
EPS 0.75 2.99 3.03 1.76 1.41 1.68 1.78 -13.40%
DPS 4.02 4.00 4.00 3.99 1.50 1.00 1.67 15.75%
NAPS 0.8947 0.8507 0.77 0.7182 0.7202 0.4999 0.3332 17.87%
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 0.29 0.55 0.83 0.79 0.75 1.05 0.78 -15.18%
P/EPS 54.67 19.40 20.46 30.66 36.17 38.47 24.74 14.11%
EY 1.83 5.16 4.89 3.26 2.76 2.60 4.04 -12.35%
DY 9.76 6.90 6.45 7.41 2.94 1.55 3.79 17.05%
P/NAPS 0.46 0.68 0.81 0.75 0.71 1.29 1.32 -16.09%
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 0.33 0.49 0.88 1.12 0.72 1.07 0.73 -12.38%
P/EPS 64.00 17.39 21.78 43.71 34.75 39.07 23.43 18.21%
EY 1.56 5.75 4.59 2.29 2.88 2.56 4.27 -15.43%
DY 8.33 7.69 6.06 5.19 3.06 1.53 4.00 12.99%
P/NAPS 0.54 0.61 0.86 1.07 0.68 1.31 1.25 -13.04%

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