[EMIVEST] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 8.48%
YoY- 87.98%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 589,249 400,356 313,905 320,830 292,211 238,700 249,798 15.36%
PBT 18,030 14,965 13,776 12,662 8,428 12,253 12,820 5.84%
Tax -2,675 -4,303 -5,048 -3,067 -3,476 -3,359 -3,933 -6.21%
NP 15,355 10,662 8,728 9,595 4,952 8,894 8,887 9.53%
-
NP to SH 13,921 10,393 8,402 9,309 4,952 8,894 8,887 7.75%
-
Tax Rate 14.84% 28.75% 36.64% 24.22% 41.24% 27.41% 30.68% -
Total Cost 573,894 389,694 305,177 311,235 287,259 229,806 240,911 15.55%
-
Net Worth 106,799 95,775 88,667 80,400 59,869 39,966 64,544 8.74%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 4,805 4,801 4,789 1,801 1,199 3,998 1,999 15.72%
Div Payout % 34.52% 46.20% 57.00% 19.35% 24.23% 44.96% 22.50% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 106,799 95,775 88,667 80,400 59,869 39,966 64,544 8.74%
NOSH 119,999 119,719 119,821 119,999 59,869 39,966 40,017 20.06%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 2.61% 2.66% 2.78% 2.99% 1.69% 3.73% 3.56% -
ROE 13.03% 10.85% 9.48% 11.58% 8.27% 22.25% 13.77% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 491.04 334.41 261.98 267.36 488.08 597.25 624.22 -3.91%
EPS 11.60 8.68 7.01 7.76 8.27 22.25 22.21 -10.25%
DPS 4.00 4.00 4.00 1.50 2.00 10.00 5.00 -3.64%
NAPS 0.89 0.80 0.74 0.67 1.00 1.00 1.6129 -9.42%
Adjusted Per Share Value based on latest NOSH - 119,999
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 490.91 333.54 261.52 267.29 243.44 198.86 208.11 15.36%
EPS 11.60 8.66 7.00 7.76 4.13 7.41 7.40 7.77%
DPS 4.00 4.00 3.99 1.50 1.00 3.33 1.67 15.65%
NAPS 0.8898 0.7979 0.7387 0.6698 0.4988 0.333 0.5377 8.74%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.47 0.67 0.56 0.50 1.01 1.63 1.73 -
P/RPS 0.10 0.20 0.21 0.19 0.21 0.27 0.28 -15.75%
P/EPS 4.05 7.72 7.99 6.45 12.21 7.32 7.79 -10.31%
EY 24.68 12.96 12.52 15.52 8.19 13.65 12.84 11.49%
DY 8.51 5.97 7.14 3.00 1.98 6.13 2.89 19.70%
P/NAPS 0.53 0.84 0.76 0.75 1.01 1.63 1.07 -11.03%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 05/11/07 27/11/06 29/11/05 29/11/04 28/11/03 27/01/03 -
Price 0.46 0.62 0.61 0.41 0.55 1.37 1.42 -
P/RPS 0.09 0.19 0.23 0.15 0.11 0.23 0.23 -14.46%
P/EPS 3.97 7.14 8.70 5.29 6.65 6.16 6.39 -7.61%
EY 25.22 14.00 11.50 18.92 15.04 16.24 15.64 8.28%
DY 8.70 6.45 6.56 3.66 3.64 7.30 3.52 16.26%
P/NAPS 0.52 0.78 0.82 0.61 0.55 1.37 0.88 -8.38%

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