[EMIVEST] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -24.33%
YoY- -14.21%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 666,380 512,415 368,554 321,128 313,236 279,609 230,437 19.34%
PBT 16,955 16,885 15,627 12,920 10,646 10,558 12,208 5.62%
Tax -5,408 -2,666 -4,351 -5,273 -1,894 -4,152 -3,464 7.69%
NP 11,547 14,219 11,276 7,647 8,752 6,406 8,744 4.73%
-
NP to SH 10,601 12,896 10,946 7,362 8,581 6,406 8,744 3.25%
-
Tax Rate 31.90% 15.79% 27.84% 40.81% 17.79% 39.33% 28.37% -
Total Cost 654,833 498,196 357,278 313,481 304,484 273,203 221,693 19.76%
-
Net Worth 114,028 106,696 96,993 90,086 79,288 59,935 39,987 19.06%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 4,826 4,805 4,801 4,789 1,801 3,198 1,999 15.80%
Div Payout % 45.53% 37.26% 43.86% 65.05% 20.99% 49.93% 22.87% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 114,028 106,696 96,993 90,086 79,288 59,935 39,987 19.06%
NOSH 120,029 119,883 119,745 120,114 120,134 59,935 39,987 20.08%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 1.73% 2.77% 3.06% 2.38% 2.79% 2.29% 3.79% -
ROE 9.30% 12.09% 11.29% 8.17% 10.82% 10.69% 21.87% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 555.18 427.43 307.78 267.35 260.74 466.51 576.28 -0.61%
EPS 8.83 10.76 9.14 6.13 7.14 10.69 21.87 -14.01%
DPS 4.00 4.00 4.00 4.00 1.50 5.34 5.00 -3.64%
NAPS 0.95 0.89 0.81 0.75 0.66 1.00 1.00 -0.85%
Adjusted Per Share Value based on latest NOSH - 120,114
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 555.17 426.90 307.05 267.53 260.96 232.94 191.98 19.34%
EPS 8.83 10.74 9.12 6.13 7.15 5.34 7.28 3.26%
DPS 4.02 4.00 4.00 3.99 1.50 2.66 1.67 15.75%
NAPS 0.95 0.8889 0.8081 0.7505 0.6606 0.4993 0.3331 19.06%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.57 0.53 0.62 0.71 0.41 1.05 1.93 -
P/RPS 0.10 0.12 0.20 0.27 0.16 0.23 0.33 -18.02%
P/EPS 6.45 4.93 6.78 11.58 5.74 9.82 8.83 -5.09%
EY 15.49 20.30 14.74 8.63 17.42 10.18 11.33 5.34%
DY 7.02 7.55 6.45 5.63 3.66 5.08 2.59 18.06%
P/NAPS 0.60 0.60 0.77 0.95 0.62 1.05 1.93 -17.67%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 27/08/08 22/08/07 28/08/06 29/08/05 27/08/04 25/08/03 -
Price 0.56 0.47 0.61 0.57 0.46 0.93 3.60 -
P/RPS 0.10 0.11 0.20 0.21 0.18 0.20 0.62 -26.20%
P/EPS 6.34 4.37 6.67 9.30 6.44 8.70 16.46 -14.68%
EY 15.77 22.89 14.99 10.75 15.53 11.49 6.07 17.23%
DY 7.14 8.51 6.56 7.02 3.26 5.74 1.39 31.32%
P/NAPS 0.59 0.53 0.75 0.76 0.70 0.93 3.60 -26.00%

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