[EVERGRN] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
17-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 138.46%
YoY- 179.32%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 934,827 863,408 893,056 932,860 859,894 835,537 800,666 10.84%
PBT 43,974 32,390 31,988 45,676 -95,917 -22,972 -40,894 -
Tax -8,314 -6,870 -4,284 -7,120 -2,745 -4,821 -4,992 40.37%
NP 35,660 25,520 27,704 38,556 -98,662 -27,793 -45,886 -
-
NP to SH 35,660 25,520 27,704 38,556 -100,262 -29,029 -46,466 -
-
Tax Rate 18.91% 21.21% 13.39% 15.59% - - - -
Total Cost 899,167 837,888 865,352 894,304 958,556 863,330 846,552 4.09%
-
Net Worth 1,031,878 1,023,420 1,023,420 1,031,878 1,023,420 1,133,374 1,150,290 -6.96%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,031,878 1,023,420 1,023,420 1,031,878 1,023,420 1,133,374 1,150,290 -6.96%
NOSH 846,424 846,424 846,424 846,424 846,424 846,424 846,424 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 3.81% 2.96% 3.10% 4.13% -11.47% -3.33% -5.73% -
ROE 3.46% 2.49% 2.71% 3.74% -9.80% -2.56% -4.04% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 110.53 102.08 105.59 110.29 101.67 98.79 94.66 10.85%
EPS 4.22 3.01 3.28 4.56 -11.85 -3.43 -5.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.21 1.21 1.22 1.21 1.34 1.36 -6.96%
Adjusted Per Share Value based on latest NOSH - 846,424
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 110.44 102.01 105.51 110.21 101.59 98.71 94.59 10.84%
EPS 4.21 3.02 3.27 4.56 -11.85 -3.43 -5.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2191 1.2091 1.2091 1.2191 1.2091 1.339 1.359 -6.96%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.465 0.39 0.40 0.40 0.46 0.275 0.165 -
P/RPS 0.42 0.38 0.38 0.36 0.45 0.28 0.17 82.45%
P/EPS 11.03 12.93 12.21 8.77 -3.88 -8.01 -3.00 -
EY 9.07 7.74 8.19 11.40 -25.77 -12.48 -33.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.32 0.33 0.33 0.38 0.21 0.12 115.19%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 29/11/21 16/08/21 17/05/21 29/03/21 25/11/20 13/08/20 -
Price 0.505 0.415 0.37 0.405 0.46 0.41 0.26 -
P/RPS 0.46 0.41 0.35 0.37 0.45 0.42 0.27 42.50%
P/EPS 11.98 13.75 11.30 8.88 -3.88 -11.95 -4.73 -
EY 8.35 7.27 8.85 11.26 -25.77 -8.37 -21.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.34 0.31 0.33 0.38 0.31 0.19 66.75%

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