[EMIVEST] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 68.56%
YoY- -1.24%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 153,046 160,646 172,971 126,265 89,581 82,158 82,143 10.92%
PBT 9,009 7,299 2,460 3,780 4,664 4,219 1,857 30.09%
Tax -1,738 -1,760 -1,332 684 -1,057 -2,204 -164 48.18%
NP 7,271 5,539 1,128 4,464 3,607 2,015 1,693 27.47%
-
NP to SH 7,032 5,364 905 3,592 3,637 2,109 1,693 26.77%
-
Tax Rate 19.29% 24.11% 54.15% -18.10% 22.66% 52.24% 8.83% -
Total Cost 145,775 155,107 171,843 121,801 85,974 80,143 80,450 10.40%
-
Net Worth 136,799 120,000 107,393 102,113 92,425 86,204 86,449 7.94%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - 4,800 4,826 4,805 4,801 4,789 1,801 -
Div Payout % - 89.49% 533.33% 133.78% 132.01% 227.08% 106.38% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 136,799 120,000 107,393 102,113 92,425 86,204 86,449 7.94%
NOSH 119,999 120,000 120,666 120,133 120,033 119,728 120,068 -0.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 4.75% 3.45% 0.65% 3.54% 4.03% 2.45% 2.06% -
ROE 5.14% 4.47% 0.84% 3.52% 3.94% 2.45% 1.96% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 127.54 133.87 143.35 105.10 74.63 68.62 68.41 10.93%
EPS 5.86 4.47 0.75 2.99 3.03 1.76 1.41 26.78%
DPS 0.00 4.00 4.00 4.00 4.00 4.00 1.50 -
NAPS 1.14 1.00 0.89 0.85 0.77 0.72 0.72 7.95%
Adjusted Per Share Value based on latest NOSH - 120,133
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 127.50 133.84 144.10 105.19 74.63 68.45 68.43 10.92%
EPS 5.86 4.47 0.75 2.99 3.03 1.76 1.41 26.78%
DPS 0.00 4.00 4.02 4.00 4.00 3.99 1.50 -
NAPS 1.1397 0.9997 0.8947 0.8507 0.77 0.7182 0.7202 7.94%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.85 0.60 0.41 0.58 0.62 0.54 0.51 -
P/RPS 0.67 0.45 0.29 0.55 0.83 0.79 0.75 -1.86%
P/EPS 14.51 13.42 54.67 19.40 20.46 30.66 36.17 -14.11%
EY 6.89 7.45 1.83 5.16 4.89 3.26 2.76 16.46%
DY 0.00 6.67 9.76 6.90 6.45 7.41 2.94 -
P/NAPS 0.75 0.60 0.46 0.68 0.81 0.75 0.71 0.91%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 24/02/10 27/02/09 28/02/08 26/02/07 27/02/06 24/02/05 -
Price 0.83 0.61 0.48 0.52 0.66 0.77 0.49 -
P/RPS 0.65 0.46 0.33 0.49 0.88 1.12 0.72 -1.68%
P/EPS 14.16 13.65 64.00 17.39 21.78 43.71 34.75 -13.89%
EY 7.06 7.33 1.56 5.75 4.59 2.29 2.88 16.11%
DY 0.00 6.56 8.33 7.69 6.06 5.19 3.06 -
P/NAPS 0.73 0.61 0.54 0.61 0.86 1.07 0.68 1.18%

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