[EVERGRN] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
23-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 79.82%
YoY- -15.63%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 249,501 997,795 735,383 493,032 246,794 1,014,466 748,130 -51.87%
PBT 16,922 93,445 68,122 46,001 24,325 114,860 87,570 -66.54%
Tax -5,996 -25,498 -16,431 -10,002 -3,677 -19,289 -14,727 -45.03%
NP 10,926 67,947 51,691 35,999 20,648 95,571 72,843 -71.73%
-
NP to SH 10,539 71,679 53,958 37,078 20,619 92,561 71,532 -72.07%
-
Tax Rate 35.43% 27.29% 24.12% 21.74% 15.12% 16.79% 16.82% -
Total Cost 238,575 929,848 683,692 457,033 226,146 918,895 675,287 -49.99%
-
Net Worth 1,210,386 1,149,742 1,107,090 1,025,739 1,053,413 1,076,100 954,444 17.14%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 16,928 - - - - 51 - -
Div Payout % 160.63% - - - - 0.06% - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 1,210,386 1,149,742 1,107,090 1,025,739 1,053,413 1,076,100 954,444 17.14%
NOSH 846,424 846,423 846,424 846,424 846,424 564,290 513,142 39.56%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 4.38% 6.81% 7.03% 7.30% 8.37% 9.42% 9.74% -
ROE 0.87% 6.23% 4.87% 3.61% 1.96% 8.60% 7.49% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 29.48 120.63 89.67 61.04 32.10 196.09 145.79 -65.51%
EPS 1.25 8.67 6.58 4.59 2.68 17.89 13.94 -79.93%
DPS 2.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 1.43 1.39 1.35 1.27 1.37 2.08 1.86 -16.06%
Adjusted Per Share Value based on latest NOSH - 846,424
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 29.55 118.16 87.09 58.39 29.23 120.14 88.60 -51.87%
EPS 1.25 8.49 6.39 4.39 2.44 10.96 8.47 -72.04%
DPS 2.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 1.4334 1.3616 1.3111 1.2147 1.2475 1.2744 1.1303 17.14%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.85 0.96 0.945 1.06 1.01 2.36 1.91 -
P/RPS 2.88 0.80 1.05 1.74 3.15 1.20 1.31 68.99%
P/EPS 68.27 11.08 14.36 23.09 37.66 13.19 13.70 191.46%
EY 1.46 9.03 6.96 4.33 2.66 7.58 7.30 -65.76%
DY 2.35 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.69 0.70 0.83 0.74 1.13 1.03 -31.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 23/05/17 23/02/17 28/11/16 23/08/16 20/05/16 29/02/16 20/11/15 -
Price 0.90 0.965 1.01 0.905 1.16 1.17 2.14 -
P/RPS 3.05 0.80 1.13 1.48 3.61 0.60 1.47 62.60%
P/EPS 72.28 11.14 15.35 19.71 43.26 6.54 15.35 180.67%
EY 1.38 8.98 6.51 5.07 2.31 15.29 6.51 -64.41%
DY 2.22 0.00 0.00 0.00 0.00 0.01 0.00 -
P/NAPS 0.63 0.69 0.75 0.71 0.85 0.56 1.15 -33.02%

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