[EMIVEST] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 35.51%
YoY- 72.45%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 160,646 172,971 126,265 89,581 82,158 82,143 73,699 13.85%
PBT 7,299 2,460 3,780 4,664 4,219 1,857 3,588 12.55%
Tax -1,760 -1,332 684 -1,057 -2,204 -164 -1,576 1.85%
NP 5,539 1,128 4,464 3,607 2,015 1,693 2,012 18.36%
-
NP to SH 5,364 905 3,592 3,637 2,109 1,693 2,012 17.73%
-
Tax Rate 24.11% 54.15% -18.10% 22.66% 52.24% 8.83% 43.92% -
Total Cost 155,107 171,843 121,801 85,974 80,143 80,450 71,687 13.71%
-
Net Worth 120,000 107,393 102,113 92,425 86,204 86,449 59,999 12.23%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 4,800 4,826 4,805 4,801 4,789 1,801 1,199 25.98%
Div Payout % 89.49% 533.33% 133.78% 132.01% 227.08% 106.38% 59.64% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 120,000 107,393 102,113 92,425 86,204 86,449 59,999 12.23%
NOSH 120,000 120,666 120,133 120,033 119,728 120,068 59,999 12.23%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 3.45% 0.65% 3.54% 4.03% 2.45% 2.06% 2.73% -
ROE 4.47% 0.84% 3.52% 3.94% 2.45% 1.96% 3.35% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 133.87 143.35 105.10 74.63 68.62 68.41 122.83 1.44%
EPS 4.47 0.75 2.99 3.03 1.76 1.41 1.68 17.69%
DPS 4.00 4.00 4.00 4.00 4.00 1.50 2.00 12.23%
NAPS 1.00 0.89 0.85 0.77 0.72 0.72 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 120,033
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 133.84 144.10 105.19 74.63 68.45 68.43 61.40 13.85%
EPS 4.47 0.75 2.99 3.03 1.76 1.41 1.68 17.69%
DPS 4.00 4.02 4.00 4.00 3.99 1.50 1.00 25.96%
NAPS 0.9997 0.8947 0.8507 0.77 0.7182 0.7202 0.4999 12.23%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.60 0.41 0.58 0.62 0.54 0.51 1.29 -
P/RPS 0.45 0.29 0.55 0.83 0.79 0.75 1.05 -13.15%
P/EPS 13.42 54.67 19.40 20.46 30.66 36.17 38.47 -16.08%
EY 7.45 1.83 5.16 4.89 3.26 2.76 2.60 19.15%
DY 6.67 9.76 6.90 6.45 7.41 2.94 1.55 27.50%
P/NAPS 0.60 0.46 0.68 0.81 0.75 0.71 1.29 -11.96%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 27/02/09 28/02/08 26/02/07 27/02/06 24/02/05 27/02/04 -
Price 0.61 0.48 0.52 0.66 0.77 0.49 1.31 -
P/RPS 0.46 0.33 0.49 0.88 1.12 0.72 1.07 -13.11%
P/EPS 13.65 64.00 17.39 21.78 43.71 34.75 39.07 -16.06%
EY 7.33 1.56 5.75 4.59 2.29 2.88 2.56 19.14%
DY 6.56 8.33 7.69 6.06 5.19 3.06 1.53 27.43%
P/NAPS 0.61 0.54 0.61 0.86 1.07 0.68 1.31 -11.95%

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