[EMIVEST] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 1.72%
YoY- 0.08%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 313,905 320,830 292,211 238,700 249,798 62,422 38.10%
PBT 13,776 12,662 8,428 12,253 12,820 2,707 38.43%
Tax -5,048 -3,067 -3,476 -3,359 -3,933 -781 45.21%
NP 8,728 9,595 4,952 8,894 8,887 1,926 35.26%
-
NP to SH 8,402 9,309 4,952 8,894 8,887 1,926 34.23%
-
Tax Rate 36.64% 24.22% 41.24% 27.41% 30.68% 28.85% -
Total Cost 305,177 311,235 287,259 229,806 240,911 60,496 38.19%
-
Net Worth 88,667 80,400 59,869 39,966 64,544 15,985 40.84%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 4,789 1,801 1,199 3,998 1,999 - -
Div Payout % 57.00% 19.35% 24.23% 44.96% 22.50% - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 88,667 80,400 59,869 39,966 64,544 15,985 40.84%
NOSH 119,821 119,999 59,869 39,966 40,017 11,336 60.21%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 2.78% 2.99% 1.69% 3.73% 3.56% 3.09% -
ROE 9.48% 11.58% 8.27% 22.25% 13.77% 12.05% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 261.98 267.36 488.08 597.25 624.22 550.65 -13.79%
EPS 7.01 7.76 8.27 22.25 22.21 16.99 -16.21%
DPS 4.00 1.50 2.00 10.00 5.00 0.00 -
NAPS 0.74 0.67 1.00 1.00 1.6129 1.4101 -12.09%
Adjusted Per Share Value based on latest NOSH - 39,966
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 261.52 267.29 243.44 198.86 208.11 52.00 38.10%
EPS 7.00 7.76 4.13 7.41 7.40 1.60 34.31%
DPS 3.99 1.50 1.00 3.33 1.67 0.00 -
NAPS 0.7387 0.6698 0.4988 0.333 0.5377 0.1332 40.83%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 0.56 0.50 1.01 1.63 1.73 0.00 -
P/RPS 0.21 0.19 0.21 0.27 0.28 0.00 -
P/EPS 7.99 6.45 12.21 7.32 7.79 0.00 -
EY 12.52 15.52 8.19 13.65 12.84 0.00 -
DY 7.14 3.00 1.98 6.13 2.89 0.00 -
P/NAPS 0.76 0.75 1.01 1.63 1.07 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/11/06 29/11/05 29/11/04 28/11/03 27/01/03 - -
Price 0.61 0.41 0.55 1.37 1.42 0.00 -
P/RPS 0.23 0.15 0.11 0.23 0.23 0.00 -
P/EPS 8.70 5.29 6.65 6.16 6.39 0.00 -
EY 11.50 18.92 15.04 16.24 15.64 0.00 -
DY 6.56 3.66 3.64 7.30 3.52 0.00 -
P/NAPS 0.82 0.61 0.55 1.37 0.88 0.00 -

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