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

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
TTM Result
Revenue	666,380	512,415	368,554	321,128	313,236	279,609	230,437	19.34%
YoY %	30.05%	39.03%	14.77%	2.52%	12.03%	21.34%	-	-
Horiz. %	289.18%	222.37%	159.94%	139.36%	135.93%	121.34%	100.00%	-
PBT	16,955	16,885	15,627	12,920	10,646	10,558	12,208	5.62%
YoY %	0.41%	8.05%	20.95%	21.36%	0.83%	-13.52%	-	-
Horiz. %	138.88%	138.31%	128.01%	105.83%	87.21%	86.48%	100.00%	-
Tax	-5,408	-2,666	-4,351	-5,273	-1,894	-4,152	-3,464	7.69%
YoY %	-102.85%	38.73%	17.49%	-178.41%	54.38%	-19.86%	-	-
Horiz. %	156.12%	76.96%	125.61%	152.22%	54.68%	119.86%	100.00%	-
NP	11,547	14,219	11,276	7,647	8,752	6,406	8,744	4.73%
YoY %	-18.79%	26.10%	47.46%	-12.63%	36.62%	-26.74%	-	-
Horiz. %	132.06%	162.61%	128.96%	87.45%	100.09%	73.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,601	12,896	10,946	7,362	8,581	6,406	8,744	3.25%
YoY %	-17.80%	17.81%	48.68%	-14.21%	33.95%	-26.74%	-	-
Horiz. %	121.24%	147.48%	125.18%	84.19%	98.14%	73.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.90%	15.79%	27.84%	40.81%	17.79%	39.33%	28.37%	-
YoY %	102.03%	-43.28%	-31.78%	129.40%	-54.77%	38.63%	-	-
Horiz. %	112.44%	55.66%	98.13%	143.85%	62.71%	138.63%	100.00%	-
Total Cost	654,833	498,196	357,278	313,481	304,484	273,203	221,693	19.76%
YoY %	31.44%	39.44%	13.97%	2.95%	11.45%	23.23%	-	-
Horiz. %	295.38%	224.72%	161.16%	141.40%	137.34%	123.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	114,028	106,696	96,993	90,086	79,288	59,935	39,987	19.06%
YoY %	6.87%	10.00%	7.67%	13.62%	32.29%	49.89%	-	-
Horiz. %	285.16%	266.83%	242.56%	225.29%	198.28%	149.89%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	4,826	4,805	4,801	4,789	1,801	3,198	1,999	15.80%
YoY %	0.44%	0.08%	0.25%	165.91%	-43.68%	59.98%	-	-
Horiz. %	241.42%	240.37%	240.17%	239.57%	90.10%	159.98%	100.00%	-
Div Payout %	45.53%	37.26%	43.86%	65.05%	20.99%	49.93%	22.87%	-
YoY %	22.20%	-15.05%	-32.57%	209.91%	-57.96%	118.32%	-	-
Horiz. %	199.08%	162.92%	191.78%	284.43%	91.78%	218.32%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	114,028	106,696	96,993	90,086	79,288	59,935	39,987	19.06%
YoY %	6.87%	10.00%	7.67%	13.62%	32.29%	49.89%	-	-
Horiz. %	285.16%	266.83%	242.56%	225.29%	198.28%	149.89%	100.00%	-
NOSH	120,029	119,883	119,745	120,114	120,134	59,935	39,987	20.08%
YoY %	0.12%	0.12%	-0.31%	-0.02%	100.44%	49.89%	-	-
Horiz. %	300.17%	299.80%	299.46%	300.38%	300.43%	149.89%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	1.73%	2.77%	3.06%	2.38%	2.79%	2.29%	3.79%	-
YoY %	-37.55%	-9.48%	28.57%	-14.70%	21.83%	-39.58%	-	-
Horiz. %	45.65%	73.09%	80.74%	62.80%	73.61%	60.42%	100.00%	-
ROE	9.30%	12.09%	11.29%	8.17%	10.82%	10.69%	21.87%	-
YoY %	-23.08%	7.09%	38.19%	-24.49%	1.22%	-51.12%	-	-
Horiz. %	42.52%	55.28%	51.62%	37.36%	49.47%	48.88%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	555.18	427.43	307.78	267.35	260.74	466.51	576.28	-0.61%
YoY %	29.89%	38.88%	15.12%	2.54%	-44.11%	-19.05%	-	-
Horiz. %	96.34%	74.17%	53.41%	46.39%	45.25%	80.95%	100.00%	-
EPS	8.83	10.76	9.14	6.13	7.14	10.69	21.87	-14.01%
YoY %	-17.94%	17.72%	49.10%	-14.15%	-33.21%	-51.12%	-	-
Horiz. %	40.37%	49.20%	41.79%	28.03%	32.65%	48.88%	100.00%	-
DPS	4.00	4.00	4.00	4.00	1.50	5.34	5.00	-3.64%
YoY %	0.00%	0.00%	0.00%	166.67%	-71.91%	6.80%	-	-
Horiz. %	80.00%	80.00%	80.00%	80.00%	30.00%	106.80%	100.00%	-
NAPS	0.95	0.89	0.81	0.75	0.66	1.00	1.00	-0.85%
YoY %	6.74%	9.88%	8.00%	13.64%	-34.00%	0.00%	-	-
Horiz. %	95.00%	89.00%	81.00%	75.00%	66.00%	100.00%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 120,114
RPS	555.17	426.90	307.05	267.53	260.96	232.94	191.98	19.34%
YoY %	30.05%	39.03%	14.77%	2.52%	12.03%	21.34%	-	-
Horiz. %	289.18%	222.37%	159.94%	139.35%	135.93%	121.34%	100.00%	-
EPS	8.83	10.74	9.12	6.13	7.15	5.34	7.28	3.26%
YoY %	-17.78%	17.76%	48.78%	-14.27%	33.90%	-26.65%	-	-
Horiz. %	121.29%	147.53%	125.27%	84.20%	98.21%	73.35%	100.00%	-
DPS	4.02	4.00	4.00	3.99	1.50	2.66	1.67	15.75%
YoY %	0.50%	0.00%	0.25%	166.00%	-43.61%	59.28%	-	-
Horiz. %	240.72%	239.52%	239.52%	238.92%	89.82%	159.28%	100.00%	-
NAPS	0.95	0.8889	0.8081	0.7505	0.6606	0.4993	0.3331	19.06%
YoY %	6.87%	10.00%	7.67%	13.61%	32.31%	49.89%	-	-
Horiz. %	285.20%	266.86%	242.60%	225.31%	198.32%	149.89%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-16.67%	-40.00%	-25.93%	68.75%	-30.43%	-30.30%	-	-
Horiz. %	30.30%	36.36%	60.61%	81.82%	48.48%	69.70%	100.00%	-
P/EPS	6.45	4.93	6.78	11.58	5.74	9.82	8.83	-5.09%
YoY %	30.83%	-27.29%	-41.45%	101.74%	-41.55%	11.21%	-	-
Horiz. %	73.05%	55.83%	76.78%	131.14%	65.01%	111.21%	100.00%	-
EY	15.49	20.30	14.74	8.63	17.42	10.18	11.33	5.34%
YoY %	-23.69%	37.72%	70.80%	-50.46%	71.12%	-10.15%	-	-
Horiz. %	136.72%	179.17%	130.10%	76.17%	153.75%	89.85%	100.00%	-
DY	7.02	7.55	6.45	5.63	3.66	5.08	2.59	18.06%
YoY %	-7.02%	17.05%	14.56%	53.83%	-27.95%	96.14%	-	-
Horiz. %	271.04%	291.51%	249.03%	217.37%	141.31%	196.14%	100.00%	-
P/NAPS	0.60	0.60	0.77	0.95	0.62	1.05	1.93	-17.67%
YoY %	0.00%	-22.08%	-18.95%	53.23%	-40.95%	-45.60%	-	-
Horiz. %	31.09%	31.09%	39.90%	49.22%	32.12%	54.40%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-9.09%	-45.00%	-4.76%	16.67%	-10.00%	-67.74%	-	-
Horiz. %	16.13%	17.74%	32.26%	33.87%	29.03%	32.26%	100.00%	-
P/EPS	6.34	4.37	6.67	9.30	6.44	8.70	16.46	-14.68%
YoY %	45.08%	-34.48%	-28.28%	44.41%	-25.98%	-47.14%	-	-
Horiz. %	38.52%	26.55%	40.52%	56.50%	39.13%	52.86%	100.00%	-
EY	15.77	22.89	14.99	10.75	15.53	11.49	6.07	17.23%
YoY %	-31.11%	52.70%	39.44%	-30.78%	35.16%	89.29%	-	-
Horiz. %	259.80%	377.10%	246.95%	177.10%	255.85%	189.29%	100.00%	-
DY	7.14	8.51	6.56	7.02	3.26	5.74	1.39	31.32%
YoY %	-16.10%	29.73%	-6.55%	115.34%	-43.21%	312.95%	-	-
Horiz. %	513.67%	612.23%	471.94%	505.04%	234.53%	412.95%	100.00%	-
P/NAPS	0.59	0.53	0.75	0.76	0.70	0.93	3.60	-26.00%
YoY %	11.32%	-29.33%	-1.32%	8.57%	-24.73%	-74.17%	-	-
Horiz. %	16.39%	14.72%	20.83%	21.11%	19.44%	25.83%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos