[EMIVEST] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
28-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -1.37%
YoY- -2.05%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 321,328 320,845 300,655 244,279 248,490 131,850 19.48%
PBT 14,221 15,024 6,697 12,975 12,576 5,817 19.56%
Tax -3,901 -5,107 -2,064 -4,203 -3,620 -1,826 16.38%
NP 10,320 9,917 4,633 8,772 8,956 3,991 20.91%
-
NP to SH 9,930 9,725 4,633 8,772 8,956 3,991 19.98%
-
Tax Rate 27.43% 33.99% 30.82% 32.39% 28.78% 31.39% -
Total Cost 311,008 310,928 296,022 235,507 239,534 127,859 19.44%
-
Net Worth 92,425 86,204 86,449 59,999 39,999 17,004 40.27%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 4,801 4,789 1,801 3,198 3,999 - -
Div Payout % 48.35% 49.25% 38.87% 36.46% 44.66% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 92,425 86,204 86,449 59,999 39,999 17,004 40.27%
NOSH 120,033 119,728 120,068 59,999 39,999 17,004 47.79%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 3.21% 3.09% 1.54% 3.59% 3.60% 3.03% -
ROE 10.74% 11.28% 5.36% 14.62% 22.39% 23.47% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 267.70 267.98 250.40 407.13 621.23 775.39 -19.15%
EPS 8.27 8.12 3.86 14.62 22.39 23.47 -18.82%
DPS 4.00 4.00 1.50 5.33 10.00 0.00 -
NAPS 0.77 0.72 0.72 1.00 1.00 1.00 -5.09%
Adjusted Per Share Value based on latest NOSH - 59,999
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 267.70 267.30 250.48 203.51 207.02 109.85 19.48%
EPS 8.27 8.10 3.86 7.31 7.46 3.32 20.01%
DPS 4.00 3.99 1.50 2.66 3.33 0.00 -
NAPS 0.77 0.7182 0.7202 0.4999 0.3332 0.1417 40.26%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 0.62 0.54 0.51 1.29 1.32 0.00 -
P/RPS 0.23 0.20 0.20 0.32 0.21 0.00 -
P/EPS 7.49 6.65 13.22 8.82 5.90 0.00 -
EY 13.34 15.04 7.57 11.33 16.96 0.00 -
DY 6.45 7.41 2.94 4.13 7.58 0.00 -
P/NAPS 0.81 0.75 0.71 1.29 1.32 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/07 27/02/06 24/02/05 27/02/04 09/04/03 - -
Price 0.66 0.77 0.49 1.31 1.25 0.00 -
P/RPS 0.25 0.29 0.20 0.32 0.20 0.00 -
P/EPS 7.98 9.48 12.70 8.96 5.58 0.00 -
EY 12.53 10.55 7.87 11.16 17.91 0.00 -
DY 6.06 5.19 3.06 4.07 8.00 0.00 -
P/NAPS 0.86 1.07 0.68 1.31 1.25 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