[EMIVEST] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 15.16%
YoY- 75.22%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 598,670 636,412 657,172 469,879 344,754 316,178 312,162 11.45%
PBT 26,843 26,496 16,352 14,076 16,179 15,170 6,737 25.89%
Tax -7,218 -6,719 -4,866 -2,260 -4,620 -5,103 -1,678 27.51%
NP 19,625 19,777 11,486 11,816 11,559 10,067 5,059 25.33%
-
NP to SH 19,099 18,714 10,680 10,664 11,156 9,729 5,059 24.77%
-
Tax Rate 26.89% 25.36% 29.76% 16.06% 28.56% 33.64% 24.91% -
Total Cost 579,045 616,635 645,686 458,063 333,195 306,111 307,103 11.14%
-
Net Worth 139,344 124,850 109,156 102,033 95,895 87,312 75,749 10.68%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - 4,800 4,826 4,805 4,801 4,789 1,801 -
Div Payout % - 25.65% 45.19% 45.06% 43.04% 49.23% 35.60% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 139,344 124,850 109,156 102,033 95,895 87,312 75,749 10.68%
NOSH 120,124 120,048 119,952 120,039 119,868 119,606 120,238 -0.01%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 3.28% 3.11% 1.75% 2.51% 3.35% 3.18% 1.62% -
ROE 13.71% 14.99% 9.78% 10.45% 11.63% 11.14% 6.68% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 498.37 530.13 547.86 391.44 287.61 264.35 259.62 11.47%
EPS 15.90 15.59 8.90 8.88 9.31 8.13 4.21 24.77%
DPS 0.00 4.00 4.00 4.00 4.00 4.00 1.50 -
NAPS 1.16 1.04 0.91 0.85 0.80 0.73 0.63 10.70%
Adjusted Per Share Value based on latest NOSH - 120,048
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 498.76 530.20 547.50 391.46 287.22 263.41 260.06 11.45%
EPS 15.91 15.59 8.90 8.88 9.29 8.11 4.21 24.79%
DPS 0.00 4.00 4.02 4.00 4.00 3.99 1.50 -
NAPS 1.1609 1.0401 0.9094 0.85 0.7989 0.7274 0.6311 10.68%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.84 0.62 0.49 0.51 0.59 0.61 0.45 -
P/RPS 0.17 0.12 0.09 0.13 0.21 0.23 0.17 0.00%
P/EPS 5.28 3.98 5.50 5.74 6.34 7.50 10.70 -11.10%
EY 18.93 25.14 18.17 17.42 15.77 13.33 9.35 12.46%
DY 0.00 6.45 8.16 7.84 6.78 6.56 3.33 -
P/NAPS 0.72 0.60 0.54 0.60 0.74 0.84 0.71 0.23%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/05/11 25/05/10 25/05/09 26/05/08 30/05/07 12/06/06 27/05/05 -
Price 0.85 0.60 0.52 0.55 0.56 0.60 0.40 -
P/RPS 0.17 0.11 0.09 0.14 0.19 0.23 0.15 2.10%
P/EPS 5.35 3.85 5.84 6.19 6.02 7.38 9.51 -9.13%
EY 18.71 25.98 17.12 16.15 16.62 13.56 10.52 10.06%
DY 0.00 6.67 7.69 7.27 7.14 6.67 3.74 -
P/NAPS 0.73 0.58 0.57 0.65 0.70 0.82 0.63 2.48%

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