[EVERGRN] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Annualized Quarter Result
Revenue	718,614	667,000	528,105	521,464	506,348	494,456	457,861	35.16%
YoY %	7.74%	26.30%	1.27%	2.99%	2.41%	7.99%	-	-
Horiz. %	156.95%	145.68%	115.34%	113.89%	110.59%	107.99%	100.00%	-
PBT	157,936	141,732	67,729	64,624	54,850	45,280	54,243	104.30%
YoY %	11.43%	109.26%	4.80%	17.82%	21.14%	-16.52%	-	-
Horiz. %	291.16%	261.29%	124.86%	119.14%	101.12%	83.48%	100.00%	-
Tax	-17,286	-7,432	-2,542	-3,713	-2,772	-1,792	-219	1754.84%
YoY %	-132.59%	-192.37%	31.54%	-33.95%	-54.69%	-718.26%	-	-
Horiz. %	7,893.15%	3,393.61%	1,160.73%	1,695.43%	1,265.75%	818.26%	100.00%	-
NP	140,650	134,300	65,187	60,910	52,078	43,488	54,024	89.58%
YoY %	4.73%	106.02%	7.02%	16.96%	19.75%	-19.50%	-	-
Horiz. %	260.35%	248.59%	120.66%	112.75%	96.40%	80.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	121,042	113,560	59,722	56,629	48,346	40,216	54,024	71.47%
YoY %	6.59%	90.15%	5.46%	17.13%	20.22%	-25.56%	-	-
Horiz. %	224.05%	210.20%	110.55%	104.82%	89.49%	74.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.94%	5.24%	3.75%	5.75%	5.05%	3.96%	0.40%	-
YoY %	108.78%	39.73%	-34.78%	13.86%	27.53%	890.00%	-	-
Horiz. %	2,735.00%	1,310.00%	937.50%	1,437.50%	1,262.50%	990.00%	100.00%	-
Total Cost	577,964	532,700	462,918	460,553	454,270	450,968	403,837	27.08%
YoY %	8.50%	15.07%	0.51%	1.38%	0.73%	11.67%	-	-
Horiz. %	143.12%	131.91%	114.63%	114.04%	112.49%	111.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	508,741	470,764	451,132	407,923	398,070	413,705	380,967	21.33%
YoY %	8.07%	4.35%	10.59%	2.48%	-3.78%	8.59%	-	-
Horiz. %	133.54%	123.57%	118.42%	107.08%	104.49%	108.59%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Dividend
Div	23,997	19,214	23,996	25,595	19,184	38,484	37,867	-26.28%
YoY %	24.89%	-19.93%	-6.25%	33.42%	-50.15%	1.63%	-	-
Horiz. %	63.37%	50.74%	63.37%	67.59%	50.66%	101.63%	100.00%	-
Div Payout %	19.83%	16.92%	40.18%	45.20%	39.68%	95.69%	70.09%	-
YoY %	17.20%	-57.89%	-11.11%	13.91%	-58.53%	36.52%	-	-
Horiz. %	28.29%	24.14%	57.33%	64.49%	56.61%	136.52%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Equity
Net Worth	508,741	470,764	451,132	407,923	398,070	413,705	380,967	21.33%
YoY %	8.07%	4.35%	10.59%	2.48%	-3.78%	8.59%	-	-
Horiz. %	133.54%	123.57%	118.42%	107.08%	104.49%	108.59%	100.00%	-
NOSH	479,944	480,372	479,927	479,909	479,603	481,052	458,997	3.02%
YoY %	-0.09%	0.09%	0.00%	0.06%	-0.30%	4.81%	-	-
Horiz. %	104.56%	104.66%	104.56%	104.56%	104.49%	104.81%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Ratio Analysis
NP Margin	19.57%	20.13%	12.34%	11.68%	10.29%	8.80%	11.80%	-
YoY %	-2.78%	63.13%	5.65%	13.51%	16.93%	-25.42%	-	-
Horiz. %	165.85%	170.59%	104.58%	98.98%	87.20%	74.58%	100.00%	-
ROE	23.79%	24.12%	13.24%	13.88%	12.15%	9.72%	14.18%	-
YoY %	-1.37%	82.18%	-4.61%	14.24%	25.00%	-31.45%	-	-
Horiz. %	167.77%	170.10%	93.37%	97.88%	85.68%	68.55%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Per Share
RPS	149.73	138.85	110.04	108.66	105.58	102.79	99.75	31.19%
YoY %	7.84%	26.18%	1.27%	2.92%	2.71%	3.05%	-	-
Horiz. %	150.11%	139.20%	110.32%	108.93%	105.84%	103.05%	100.00%	-
EPS	25.22	23.64	12.44	11.80	10.08	8.36	11.77	66.43%
YoY %	6.68%	90.03%	5.42%	17.06%	20.57%	-28.97%	-	-
Horiz. %	214.27%	200.85%	105.69%	100.25%	85.64%	71.03%	100.00%	-
DPS	5.00	4.00	5.00	5.33	4.00	8.00	8.25	-28.44%
YoY %	25.00%	-20.00%	-6.19%	33.25%	-50.00%	-3.03%	-	-
Horiz. %	60.61%	48.48%	60.61%	64.61%	48.48%	96.97%	100.00%	-
NAPS	1.06	0.98	0.94	0.85	0.83	0.86	0.83	17.76%
YoY %	8.16%	4.26%	10.59%	2.41%	-3.49%	3.61%	-	-
Horiz. %	127.71%	118.07%	113.25%	102.41%	100.00%	103.61%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 480,314
RPS	84.90	78.80	62.39	61.61	59.82	58.42	54.09	35.17%
YoY %	7.74%	26.30%	1.27%	2.99%	2.40%	8.01%	-	-
Horiz. %	156.96%	145.68%	115.34%	113.90%	110.59%	108.01%	100.00%	-
EPS	14.30	13.42	7.06	6.69	5.71	4.75	6.38	71.52%
YoY %	6.56%	90.08%	5.53%	17.16%	20.21%	-25.55%	-	-
Horiz. %	224.14%	210.34%	110.66%	104.86%	89.50%	74.45%	100.00%	-
DPS	2.84	2.27	2.84	3.02	2.27	4.55	4.47	-26.15%
YoY %	25.11%	-20.07%	-5.96%	33.04%	-50.11%	1.79%	-	-
Horiz. %	63.53%	50.78%	63.53%	67.56%	50.78%	101.79%	100.00%	-
NAPS	0.601	0.5562	0.533	0.4819	0.4703	0.4888	0.4501	21.32%
YoY %	8.05%	4.35%	10.60%	2.47%	-3.78%	8.60%	-	-
Horiz. %	133.53%	123.57%	118.42%	107.07%	104.49%	108.60%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	-
Price	1.88	1.30	1.22	0.89	0.85	0.88	0.89	-
P/RPS	1.26	0.94	1.11	0.82	0.81	0.86	0.89	26.16%
YoY %	34.04%	-15.32%	35.37%	1.23%	-5.81%	-3.37%	-	-
Horiz. %	141.57%	105.62%	124.72%	92.13%	91.01%	96.63%	100.00%	-
P/EPS	7.45	5.50	9.80	7.54	8.43	10.53	7.56	-0.97%
YoY %	35.45%	-43.88%	29.97%	-10.56%	-19.94%	39.29%	-	-
Horiz. %	98.54%	72.75%	129.63%	99.74%	111.51%	139.29%	100.00%	-
EY	13.41	18.18	10.20	13.26	11.86	9.50	13.22	0.95%
YoY %	-26.24%	78.24%	-23.08%	11.80%	24.84%	-28.14%	-	-
Horiz. %	101.44%	137.52%	77.16%	100.30%	89.71%	71.86%	100.00%	-
DY	2.66	3.08	4.10	5.99	4.71	9.09	9.27	-56.59%
YoY %	-13.64%	-24.88%	-31.55%	27.18%	-48.18%	-1.94%	-	-
Horiz. %	28.69%	33.23%	44.23%	64.62%	50.81%	98.06%	100.00%	-
P/NAPS	1.77	1.33	1.30	1.05	1.02	1.02	1.07	39.99%
YoY %	33.08%	2.31%	23.81%	2.94%	0.00%	-4.67%	-	-
Horiz. %	165.42%	124.30%	121.50%	98.13%	95.33%	95.33%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	20/08/07	11/05/07	13/02/07	13/11/06	18/08/06	16/05/06	23/02/06	-
Price	1.39	1.73	1.19	1.20	0.85	0.86	0.85	-
P/RPS	0.93	1.25	1.08	1.10	0.81	0.84	0.85	6.19%
YoY %	-25.60%	15.74%	-1.82%	35.80%	-3.57%	-1.18%	-	-
Horiz. %	109.41%	147.06%	127.06%	129.41%	95.29%	98.82%	100.00%	-
P/EPS	5.51	7.32	9.56	10.17	8.43	10.29	7.22	-16.53%
YoY %	-24.73%	-23.43%	-6.00%	20.64%	-18.08%	42.52%	-	-
Horiz. %	76.32%	101.39%	132.41%	140.86%	116.76%	142.52%	100.00%	-
EY	18.14	13.66	10.46	9.83	11.86	9.72	13.85	19.76%
YoY %	32.80%	30.59%	6.41%	-17.12%	22.02%	-29.82%	-	-
Horiz. %	130.97%	98.63%	75.52%	70.97%	85.63%	70.18%	100.00%	-
DY	3.60	2.31	4.20	4.44	4.71	9.30	9.71	-48.48%
YoY %	55.84%	-45.00%	-5.41%	-5.73%	-49.35%	-4.22%	-	-
Horiz. %	37.08%	23.79%	43.25%	45.73%	48.51%	95.78%	100.00%	-
P/NAPS	1.31	1.77	1.27	1.41	1.02	1.00	1.02	18.20%
YoY %	-25.99%	39.37%	-9.93%	38.24%	2.00%	-1.96%	-	-
Horiz. %	128.43%	173.53%	124.51%	138.24%	100.00%	98.04%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos