[EMIVEST] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -19.3%
YoY- 8.56%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 747,204 604,419 635,796 635,955 437,040 321,328 320,845 15.12%
PBT 41,944 28,889 24,022 16,710 14,081 14,221 15,024 18.65%
Tax -2,514 -7,153 -6,637 -4,691 -2,562 -3,901 -5,107 -11.13%
NP 39,430 21,736 17,385 12,019 11,519 10,320 9,917 25.85%
-
NP to SH 39,314 21,186 16,251 11,234 10,348 9,930 9,725 26.20%
-
Tax Rate 5.99% 24.76% 27.63% 28.07% 18.19% 27.43% 33.99% -
Total Cost 707,774 582,683 618,411 623,936 425,521 311,008 310,928 14.68%
-
Net Worth 177,647 136,799 120,000 107,393 102,113 92,425 86,204 12.80%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - 4,800 4,826 4,805 4,801 4,789 -
Div Payout % - - 29.54% 42.96% 46.44% 48.35% 49.25% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 177,647 136,799 120,000 107,393 102,113 92,425 86,204 12.80%
NOSH 120,032 119,999 120,000 120,666 120,133 120,033 119,728 0.04%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 5.28% 3.60% 2.73% 1.89% 2.64% 3.21% 3.09% -
ROE 22.13% 15.49% 13.54% 10.46% 10.13% 10.74% 11.28% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 622.50 503.68 529.83 527.03 363.79 267.70 267.98 15.07%
EPS 32.75 17.66 13.54 9.31 8.61 8.27 8.12 26.15%
DPS 0.00 0.00 4.00 4.00 4.00 4.00 4.00 -
NAPS 1.48 1.14 1.00 0.89 0.85 0.77 0.72 12.75%
Adjusted Per Share Value based on latest NOSH - 120,666
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 622.50 503.55 529.69 529.82 364.10 267.70 267.30 15.12%
EPS 32.75 17.65 13.54 9.36 8.62 8.27 8.10 26.20%
DPS 0.00 0.00 4.00 4.02 4.00 4.00 3.99 -
NAPS 1.48 1.1397 0.9997 0.8947 0.8507 0.77 0.7182 12.80%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.86 0.85 0.60 0.41 0.58 0.62 0.54 -
P/RPS 0.14 0.17 0.11 0.08 0.16 0.23 0.20 -5.76%
P/EPS 2.63 4.81 4.43 4.40 6.73 7.49 6.65 -14.31%
EY 38.08 20.77 22.57 22.71 14.85 13.34 15.04 16.73%
DY 0.00 0.00 6.67 9.76 6.90 6.45 7.41 -
P/NAPS 0.58 0.75 0.60 0.46 0.68 0.81 0.75 -4.19%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 28/02/11 24/02/10 27/02/09 28/02/08 26/02/07 27/02/06 -
Price 0.88 0.83 0.61 0.48 0.52 0.66 0.77 -
P/RPS 0.14 0.16 0.12 0.09 0.14 0.25 0.29 -11.42%
P/EPS 2.69 4.70 4.50 5.16 6.04 7.98 9.48 -18.92%
EY 37.22 21.27 22.20 19.40 16.56 12.53 10.55 23.37%
DY 0.00 0.00 6.56 8.33 7.69 6.06 5.19 -
P/NAPS 0.59 0.73 0.61 0.54 0.61 0.86 1.07 -9.44%

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