[EVERGRN] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -2.98%
YoY- -24.57%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,016,966 998,004 997,795 980,510 986,064 987,176 1,014,466 0.16%
PBT 54,976 67,688 93,445 90,829 92,002 97,300 114,860 -38.83%
Tax -19,964 -23,984 -25,498 -21,908 -20,004 -14,708 -19,289 2.32%
NP 35,012 43,704 67,947 68,921 71,998 82,592 95,571 -48.83%
-
NP to SH 33,478 42,156 71,679 71,944 74,156 82,476 92,561 -49.26%
-
Tax Rate 36.31% 35.43% 27.29% 24.12% 21.74% 15.12% 16.79% -
Total Cost 981,954 954,300 929,848 911,589 914,066 904,584 918,895 4.52%
-
Net Worth 1,168,065 1,210,386 1,149,742 1,107,090 1,025,739 1,053,413 1,076,100 5.62%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - 67,713 - - - - 51 -
Div Payout % - 160.63% - - - - 0.06% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,168,065 1,210,386 1,149,742 1,107,090 1,025,739 1,053,413 1,076,100 5.62%
NOSH 846,424 846,424 846,423 846,424 846,424 846,424 564,290 31.06%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 3.44% 4.38% 6.81% 7.03% 7.30% 8.37% 9.42% -
ROE 2.87% 3.48% 6.23% 6.50% 7.23% 7.83% 8.60% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 120.15 117.91 120.63 119.56 122.09 128.39 196.09 -27.88%
EPS 3.96 5.00 8.67 8.77 9.18 10.72 17.89 -63.44%
DPS 0.00 8.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 1.38 1.43 1.39 1.35 1.27 1.37 2.08 -23.94%
Adjusted Per Share Value based on latest NOSH - 846,424
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 120.15 117.91 117.88 115.84 116.50 116.63 119.85 0.16%
EPS 3.96 5.00 8.47 8.50 8.76 9.74 10.94 -49.24%
DPS 0.00 8.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 1.38 1.43 1.3584 1.308 1.2119 1.2445 1.2713 5.62%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.84 0.85 0.96 0.945 1.06 1.01 2.36 -
P/RPS 0.70 0.72 0.80 0.79 0.87 0.79 1.20 -30.20%
P/EPS 21.24 17.07 11.08 10.77 11.54 9.42 13.19 37.42%
EY 4.71 5.86 9.03 9.28 8.66 10.62 7.58 -27.20%
DY 0.00 9.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.59 0.69 0.70 0.83 0.74 1.13 -33.72%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 21/08/17 23/05/17 23/02/17 28/11/16 23/08/16 20/05/16 29/02/16 -
Price 0.82 0.90 0.965 1.01 0.905 1.16 1.17 -
P/RPS 0.68 0.76 0.80 0.84 0.74 0.90 0.60 8.71%
P/EPS 20.73 18.07 11.14 11.51 9.86 10.81 6.54 115.93%
EY 4.82 5.53 8.98 8.69 10.15 9.25 15.29 -53.71%
DY 0.00 8.89 0.00 0.00 0.00 0.00 0.01 -
P/NAPS 0.59 0.63 0.69 0.75 0.71 0.85 0.56 3.54%

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