[EMIVEST] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -9.71%
YoY- -10.07%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 344,754 316,178 312,162 262,785 232,034 201,230 11.36%
PBT 16,179 15,170 6,737 12,337 12,331 8,754 13.06%
Tax -4,620 -5,103 -1,678 -4,417 -3,524 -2,673 11.55%
NP 11,559 10,067 5,059 7,920 8,807 6,081 13.69%
-
NP to SH 11,156 9,729 5,059 7,920 8,807 6,081 12.89%
-
Tax Rate 28.56% 33.64% 24.91% 35.80% 28.58% 30.53% -
Total Cost 333,195 306,111 307,103 254,865 223,227 195,149 11.28%
-
Net Worth 95,895 87,312 75,749 59,835 40,020 59,935 9.85%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 4,801 4,789 1,801 3,198 3,999 - -
Div Payout % 43.04% 49.23% 35.60% 40.38% 45.42% - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 95,895 87,312 75,749 59,835 40,020 59,935 9.85%
NOSH 119,868 119,606 120,238 59,835 40,020 39,980 24.54%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 3.35% 3.18% 1.62% 3.01% 3.80% 3.02% -
ROE 11.63% 11.14% 6.68% 13.24% 22.01% 10.15% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 287.61 264.35 259.62 439.18 579.79 503.31 -10.58%
EPS 9.31 8.13 4.21 13.24 22.01 15.21 -9.34%
DPS 4.00 4.00 1.50 5.35 10.00 0.00 -
NAPS 0.80 0.73 0.63 1.00 1.00 1.4991 -11.79%
Adjusted Per Share Value based on latest NOSH - 59,835
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 287.22 263.41 260.06 218.93 193.31 167.65 11.36%
EPS 9.29 8.11 4.21 6.60 7.34 5.07 12.86%
DPS 4.00 3.99 1.50 2.66 3.33 0.00 -
NAPS 0.7989 0.7274 0.6311 0.4985 0.3334 0.4993 9.85%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.59 0.61 0.45 1.22 1.20 1.91 -
P/RPS 0.21 0.23 0.17 0.28 0.21 0.38 -11.17%
P/EPS 6.34 7.50 10.70 9.22 5.45 12.56 -12.77%
EY 15.77 13.33 9.35 10.85 18.34 7.96 14.64%
DY 6.78 6.56 3.33 4.38 8.33 0.00 -
P/NAPS 0.74 0.84 0.71 1.22 1.20 1.27 -10.23%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/05/07 12/06/06 27/05/05 27/05/04 30/05/03 - -
Price 0.56 0.60 0.40 1.15 1.26 0.00 -
P/RPS 0.19 0.23 0.15 0.26 0.22 0.00 -
P/EPS 6.02 7.38 9.51 8.69 5.73 0.00 -
EY 16.62 13.56 10.52 11.51 17.47 0.00 -
DY 7.14 6.67 3.74 4.65 7.94 0.00 -
P/NAPS 0.70 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