[EMIVEST] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 23.4%
YoY- 492.71%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 210,544 153,046 160,646 172,971 126,265 89,581 82,158 16.97%
PBT 15,677 9,009 7,299 2,460 3,780 4,664 4,219 24.44%
Tax 2,647 -1,738 -1,760 -1,332 684 -1,057 -2,204 -
NP 18,324 7,271 5,539 1,128 4,464 3,607 2,015 44.45%
-
NP to SH 18,569 7,032 5,364 905 3,592 3,637 2,109 43.67%
-
Tax Rate -16.88% 19.29% 24.11% 54.15% -18.10% 22.66% 52.24% -
Total Cost 192,220 145,775 155,107 171,843 121,801 85,974 80,143 15.68%
-
Net Worth 177,647 136,799 120,000 107,393 102,113 92,425 86,204 12.80%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - 4,800 4,826 4,805 4,801 4,789 -
Div Payout % - - 89.49% 533.33% 133.78% 132.01% 227.08% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 177,647 136,799 120,000 107,393 102,113 92,425 86,204 12.80%
NOSH 120,032 119,999 120,000 120,666 120,133 120,033 119,728 0.04%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 8.70% 4.75% 3.45% 0.65% 3.54% 4.03% 2.45% -
ROE 10.45% 5.14% 4.47% 0.84% 3.52% 3.94% 2.45% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 175.41 127.54 133.87 143.35 105.10 74.63 68.62 16.92%
EPS 15.47 5.86 4.47 0.75 2.99 3.03 1.76 43.63%
DPS 0.00 0.00 4.00 4.00 4.00 4.00 4.00 -
NAPS 1.48 1.14 1.00 0.89 0.85 0.77 0.72 12.75%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 175.41 127.50 133.84 144.10 105.19 74.63 68.45 16.97%
EPS 15.47 5.86 4.47 0.75 2.99 3.03 1.76 43.63%
DPS 0.00 0.00 4.00 4.02 4.00 4.00 3.99 -
NAPS 1.48 1.1397 0.9997 0.8947 0.8507 0.77 0.7182 12.80%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.86 0.85 0.60 0.41 0.58 0.62 0.54 -
P/RPS 0.49 0.67 0.45 0.29 0.55 0.83 0.79 -7.64%
P/EPS 5.56 14.51 13.42 54.67 19.40 20.46 30.66 -24.75%
EY 17.99 6.89 7.45 1.83 5.16 4.89 3.26 32.91%
DY 0.00 0.00 6.67 9.76 6.90 6.45 7.41 -
P/NAPS 0.58 0.75 0.60 0.46 0.68 0.81 0.75 -4.19%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 28/02/11 24/02/10 27/02/09 28/02/08 26/02/07 27/02/06 -
Price 0.88 0.83 0.61 0.48 0.52 0.66 0.77 -
P/RPS 0.50 0.65 0.46 0.33 0.49 0.88 1.12 -12.57%
P/EPS 5.69 14.16 13.65 64.00 17.39 21.78 43.71 -28.79%
EY 17.58 7.06 7.33 1.56 5.75 4.59 2.29 40.43%
DY 0.00 0.00 6.56 8.33 7.69 6.06 5.19 -
P/NAPS 0.59 0.73 0.61 0.54 0.61 0.86 1.07 -9.44%

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