EMIVEST BHD

KLSE (MYR): EMIVEST (7125)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

0.895

Today's Change

0.00 (0.00%)

Day's Change

0.00 - 0.00

Trading Volume

0

Financial

Show?
Last 10 FY Result
AQR T4Q 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 747,204 747,204 747,204 604,424 635,792 635,887 437,040 321,329 320,845 300,655 244,279 248,490 13.00%
PBT 41,945 41,944 41,945 29,253 24,244 16,749 14,137 14,220 15,022 6,697 12,975 12,576 14.31%
Tax -2,513 -2,514 -2,513 -6,809 -6,638 -4,691 -2,561 -3,901 -4,890 -2,064 -4,203 -3,620 -3.97%
NP 39,432 39,430 39,432 22,444 17,606 12,058 11,576 10,319 10,132 4,633 8,772 8,956 17.89%
-
NP to SH 39,315 39,314 39,315 21,894 16,473 11,273 10,405 9,928 9,724 4,633 8,772 8,956 17.85%
-
Tax Rate 5.99% 5.99% 5.99% 23.28% 27.38% 28.01% 18.12% 27.43% 32.55% 30.82% 32.39% 28.78% -
Total Cost 707,772 707,774 707,772 581,980 618,186 623,829 425,464 311,010 310,713 296,022 235,507 239,534 12.78%
-
Net Worth 177,613 177,647 177,613 136,780 120,022 106,800 99,628 92,437 86,417 86,381 35,392 65,607 11.69%
Dividend
AQR T4Q 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - 4,800 4,801 4,801 4,800 1,799 2,699 4,000 -
Div Payout % - - - - - 42.58% 46.15% 48.37% 49.37% 38.84% 30.77% 44.67% -
Equity
AQR T4Q 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 177,613 177,647 177,613 136,780 120,022 106,800 99,628 92,437 86,417 86,381 35,392 65,607 11.69%
NOSH 120,009 120,032 120,009 119,983 120,022 120,000 120,034 120,048 120,024 119,974 59,987 40,004 12.97%
Ratio Analysis
AQR T4Q 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 5.28% 5.28% 5.28% 3.71% 2.77% 1.90% 2.65% 3.21% 3.16% 1.54% 3.59% 3.60% -
ROE 22.14% 22.13% 22.14% 16.01% 13.72% 10.56% 10.44% 10.74% 11.25% 5.36% 24.78% 13.65% -
Per Share
AQR T4Q 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 622.62 622.50 622.62 503.76 529.73 529.91 364.09 267.67 267.32 250.60 407.22 621.16 0.02%
EPS 32.76 32.75 32.76 18.25 13.73 9.39 8.67 8.27 8.10 3.86 7.31 14.93 9.11%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 4.00 4.00 4.00 1.50 4.50 10.00 -
NAPS 1.48 1.48 1.48 1.14 1.00 0.89 0.83 0.77 0.72 0.72 0.59 1.64 -1.13%
Adjusted Per Share Value based on latest NOSH - 120,009
AQR T4Q 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 622.50 622.50 622.50 503.55 529.68 529.76 364.10 267.70 267.30 250.48 203.51 207.02 13.00%
EPS 32.75 32.75 32.75 18.24 13.72 9.39 8.67 8.27 8.10 3.86 7.31 7.46 17.85%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 4.00 4.00 4.00 1.50 2.25 3.33 -
NAPS 1.4797 1.48 1.4797 1.1395 0.9999 0.8898 0.83 0.7701 0.72 0.7197 0.2949 0.5466 11.69%
Price Multiplier on Financial Quarter End Date
AQR T4Q 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 30/12/11 30/12/11 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.86 0.86 0.86 0.85 0.60 0.41 0.58 0.62 0.54 0.51 1.29 1.32 -
P/RPS 0.14 0.14 0.14 0.17 0.11 0.08 0.16 0.23 0.20 0.20 0.32 0.21 -4.40%
P/EPS 2.63 2.63 2.63 4.66 4.37 4.36 6.69 7.50 6.67 13.21 8.82 5.90 -8.58%
EY 38.09 38.08 38.09 21.47 22.87 22.91 14.95 13.34 15.00 7.57 11.34 16.96 9.40%
DY 0.00 0.00 0.00 0.00 0.00 9.76 6.90 6.45 7.41 2.94 3.49 7.58 -
P/NAPS 0.58 0.58 0.58 0.75 0.60 0.46 0.70 0.81 0.75 0.71 2.19 0.80 -3.50%
Price Multiplier on Announcement Date
AQR T4Q 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 29/02/12 29/02/12 29/02/12 28/02/11 24/02/10 27/02/09 28/02/08 26/02/07 27/02/06 24/02/05 27/02/04 09/04/03 -
Price 0.88 0.88 0.88 0.83 0.61 0.48 0.52 0.66 0.77 0.49 1.31 1.25 -
P/RPS 0.14 0.14 0.14 0.16 0.12 0.09 0.14 0.25 0.29 0.20 0.32 0.20 -3.88%
P/EPS 2.69 2.69 2.69 4.55 4.44 5.11 6.00 7.98 9.50 12.69 8.96 5.58 -7.78%
EY 37.23 37.22 37.23 21.99 22.50 19.57 16.67 12.53 10.52 7.88 11.16 17.91 8.46%
DY 0.00 0.00 0.00 0.00 0.00 8.33 7.69 6.06 5.19 3.06 3.44 8.00 -
P/NAPS 0.59 0.59 0.59 0.73 0.61 0.54 0.63 0.86 1.07 0.68 2.22 0.76 -2.77%

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