[EVERGRN] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 60.97%
YoY- -73.42%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 954,756 771,514 729,825 670,948 619,496 730,524 744,957 18.00%
PBT 147,828 80,752 61,645 29,598 10,884 63,862 90,562 38.67%
Tax -18,784 241 -4,161 -3,868 -4,964 5,302 1,374 -
NP 129,044 80,993 57,484 25,730 5,920 69,164 91,937 25.38%
-
NP to SH 132,324 84,950 61,093 29,806 18,516 76,711 96,361 23.56%
-
Tax Rate 12.71% -0.30% 6.75% 13.07% 45.61% -8.30% -1.52% -
Total Cost 825,712 690,521 672,341 645,218 613,576 661,360 653,020 16.94%
-
Net Worth 733,423 702,663 667,032 635,041 627,486 586,275 576,247 17.46%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 41,030 20,515 - - - - - -
Div Payout % 31.01% 24.15% - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 733,423 702,663 667,032 635,041 627,486 586,275 576,247 17.46%
NOSH 512,883 512,893 513,101 512,130 514,333 488,562 480,205 4.49%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 13.52% 10.50% 7.88% 3.83% 0.96% 9.47% 12.34% -
ROE 18.04% 12.09% 9.16% 4.69% 2.95% 13.08% 16.72% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 186.15 150.42 142.24 131.01 120.45 149.53 155.13 12.93%
EPS 25.80 16.56 11.91 5.82 3.60 15.69 20.07 18.24%
DPS 8.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.37 1.30 1.24 1.22 1.20 1.20 12.41%
Adjusted Per Share Value based on latest NOSH - 513,700
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 112.80 91.15 86.22 79.27 73.19 86.31 88.01 18.00%
EPS 15.63 10.04 7.22 3.52 2.19 9.06 11.38 23.58%
DPS 4.85 2.42 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8665 0.8302 0.7881 0.7503 0.7413 0.6926 0.6808 17.46%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.71 1.40 0.88 0.77 0.50 0.54 0.93 -
P/RPS 0.92 0.93 0.62 0.59 0.42 0.36 0.60 33.00%
P/EPS 6.63 8.45 7.39 13.23 13.89 3.44 4.63 27.07%
EY 15.09 11.83 13.53 7.56 7.20 29.08 21.58 -21.23%
DY 4.68 2.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.02 0.68 0.62 0.41 0.45 0.78 33.30%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 17/05/10 23/02/10 16/11/09 24/08/09 25/05/09 26/02/09 17/11/08 -
Price 1.49 1.62 1.50 0.89 0.69 0.47 0.70 -
P/RPS 0.80 1.08 1.05 0.68 0.57 0.31 0.45 46.80%
P/EPS 5.78 9.78 12.60 15.29 19.17 2.99 3.49 40.02%
EY 17.32 10.22 7.94 6.54 5.22 33.41 28.67 -28.55%
DY 5.37 2.47 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.18 1.15 0.72 0.57 0.39 0.58 47.64%

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