[EMIVEST] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -1.66%
YoY- 44.83%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 316,178 312,162 262,785 232,034 201,230 11.95%
PBT 15,170 6,737 12,337 12,331 8,754 14.72%
Tax -5,103 -1,678 -4,417 -3,524 -2,673 17.53%
NP 10,067 5,059 7,920 8,807 6,081 13.42%
-
NP to SH 9,729 5,059 7,920 8,807 6,081 12.45%
-
Tax Rate 33.64% 24.91% 35.80% 28.58% 30.53% -
Total Cost 306,111 307,103 254,865 223,227 195,149 11.90%
-
Net Worth 87,312 75,749 59,835 40,020 59,935 9.85%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 4,789 1,801 3,198 3,999 - -
Div Payout % 49.23% 35.60% 40.38% 45.42% - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 87,312 75,749 59,835 40,020 59,935 9.85%
NOSH 119,606 120,238 59,835 40,020 39,980 31.49%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 3.18% 1.62% 3.01% 3.80% 3.02% -
ROE 11.14% 6.68% 13.24% 22.01% 10.15% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 264.35 259.62 439.18 579.79 503.31 -14.85%
EPS 8.13 4.21 13.24 22.01 15.21 -14.48%
DPS 4.00 1.50 5.35 10.00 0.00 -
NAPS 0.73 0.63 1.00 1.00 1.4991 -16.45%
Adjusted Per Share Value based on latest NOSH - 40,020
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 263.41 260.06 218.93 193.31 167.65 11.94%
EPS 8.11 4.21 6.60 7.34 5.07 12.45%
DPS 3.99 1.50 2.66 3.33 0.00 -
NAPS 0.7274 0.6311 0.4985 0.3334 0.4993 9.85%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.61 0.45 1.22 1.20 1.91 -
P/RPS 0.23 0.17 0.28 0.21 0.38 -11.78%
P/EPS 7.50 10.70 9.22 5.45 12.56 -12.08%
EY 13.33 9.35 10.85 18.34 7.96 13.74%
DY 6.56 3.33 4.38 8.33 0.00 -
P/NAPS 0.84 0.71 1.22 1.20 1.27 -9.81%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 12/06/06 27/05/05 27/05/04 30/05/03 - -
Price 0.60 0.40 1.15 1.26 0.00 -
P/RPS 0.23 0.15 0.26 0.22 0.00 -
P/EPS 7.38 9.51 8.69 5.73 0.00 -
EY 13.56 10.52 11.51 17.47 0.00 -
DY 6.67 3.74 4.65 7.94 0.00 -
P/NAPS 0.82 0.63 1.15 1.26 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