[EVERGRN] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
17-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -14.06%
YoY- -21.53%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 670,948 619,496 730,524 744,957 731,028 716,852 731,571 -5.60%
PBT 29,598 10,884 63,862 90,562 109,002 120,492 140,726 -64.66%
Tax -3,868 -4,964 5,302 1,374 924 -1,480 -9,378 -44.62%
NP 25,730 5,920 69,164 91,937 109,926 119,012 131,348 -66.30%
-
NP to SH 29,806 18,516 76,711 96,361 112,130 121,220 118,656 -60.22%
-
Tax Rate 13.07% 45.61% -8.30% -1.52% -0.85% 1.23% 6.66% -
Total Cost 645,218 613,576 661,360 653,020 621,102 597,840 600,223 4.94%
-
Net Worth 635,041 627,486 586,275 576,247 547,209 552,309 537,563 11.76%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - 33,597 -
Div Payout % - - - - - - 28.32% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 635,041 627,486 586,275 576,247 547,209 552,309 537,563 11.76%
NOSH 512,130 514,333 488,562 480,205 480,008 480,269 479,967 4.42%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 3.83% 0.96% 9.47% 12.34% 15.04% 16.60% 17.95% -
ROE 4.69% 2.95% 13.08% 16.72% 20.49% 21.95% 22.07% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 131.01 120.45 149.53 155.13 152.29 149.26 152.42 -9.60%
EPS 5.82 3.60 15.69 20.07 23.36 25.24 24.72 -61.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.00 -
NAPS 1.24 1.22 1.20 1.20 1.14 1.15 1.12 7.02%
Adjusted Per Share Value based on latest NOSH - 480,890
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 79.46 73.36 86.51 88.22 86.57 84.89 86.64 -5.60%
EPS 3.53 2.19 9.08 11.41 13.28 14.36 14.05 -60.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.98 -
NAPS 0.752 0.7431 0.6943 0.6824 0.648 0.6541 0.6366 11.75%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.77 0.50 0.54 0.93 1.32 1.29 1.70 -
P/RPS 0.59 0.42 0.36 0.60 0.87 0.86 1.12 -34.79%
P/EPS 13.23 13.89 3.44 4.63 5.65 5.11 6.88 54.69%
EY 7.56 7.20 29.08 21.58 17.70 19.57 14.54 -35.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.12 -
P/NAPS 0.62 0.41 0.45 0.78 1.16 1.12 1.52 -45.02%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/08/09 25/05/09 26/02/09 17/11/08 22/08/08 26/05/08 26/02/08 -
Price 0.89 0.69 0.47 0.70 1.19 1.49 1.29 -
P/RPS 0.68 0.57 0.31 0.45 0.78 1.00 0.85 -13.83%
P/EPS 15.29 19.17 2.99 3.49 5.09 5.90 5.22 104.85%
EY 6.54 5.22 33.41 28.67 19.63 16.94 19.16 -51.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.43 -
P/NAPS 0.72 0.57 0.39 0.58 1.04 1.30 1.15 -26.83%

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