[EVERGRN] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
16-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 207.45%
YoY- -36.6%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 480,154 238,689 771,514 547,369 335,474 154,874 730,524 -24.46%
PBT 77,973 36,957 80,752 46,234 14,799 2,721 63,862 14.27%
Tax -10,035 -4,696 241 -3,121 -1,934 -1,241 5,302 -
NP 67,938 32,261 80,993 43,113 12,865 1,480 69,164 -1.18%
-
NP to SH 69,574 33,081 84,950 45,820 14,903 4,629 76,711 -6.31%
-
Tax Rate 12.87% 12.71% -0.30% 6.75% 13.07% 45.61% -8.30% -
Total Cost 412,216 206,428 690,521 504,256 322,609 153,394 661,360 -27.09%
-
Net Worth 754,231 733,423 702,663 667,032 635,041 627,486 586,275 18.34%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 20,523 10,257 20,515 - - - - -
Div Payout % 29.50% 31.01% 24.15% - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 754,231 733,423 702,663 667,032 635,041 627,486 586,275 18.34%
NOSH 513,082 512,883 512,893 513,101 512,130 514,333 488,562 3.32%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 14.15% 13.52% 10.50% 7.88% 3.83% 0.96% 9.47% -
ROE 9.22% 4.51% 12.09% 6.87% 2.35% 0.74% 13.08% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 93.58 46.54 150.42 106.68 65.51 30.11 149.53 -26.89%
EPS 13.56 6.45 16.56 8.93 2.91 0.90 15.69 -9.29%
DPS 4.00 2.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.43 1.37 1.30 1.24 1.22 1.20 14.52%
Adjusted Per Share Value based on latest NOSH - 512,719
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 56.73 28.20 91.15 64.67 39.63 18.30 86.31 -24.46%
EPS 8.22 3.91 10.04 5.41 1.76 0.55 9.06 -6.29%
DPS 2.42 1.21 2.42 0.00 0.00 0.00 0.00 -
NAPS 0.8911 0.8665 0.8302 0.7881 0.7503 0.7413 0.6926 18.34%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.48 1.71 1.40 0.88 0.77 0.50 0.54 -
P/RPS 1.58 3.67 0.93 0.82 1.18 1.66 0.36 168.78%
P/EPS 10.91 26.51 8.45 9.85 26.46 55.56 3.44 116.31%
EY 9.16 3.77 11.83 10.15 3.78 1.80 29.08 -53.80%
DY 2.70 1.17 2.86 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.20 1.02 0.68 0.62 0.41 0.45 71.67%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 16/08/10 17/05/10 23/02/10 16/11/09 24/08/09 25/05/09 26/02/09 -
Price 1.55 1.49 1.62 1.50 0.89 0.69 0.47 -
P/RPS 1.66 3.20 1.08 1.41 1.36 2.29 0.31 207.01%
P/EPS 11.43 23.10 9.78 16.80 30.58 76.67 2.99 145.08%
EY 8.75 4.33 10.22 5.95 3.27 1.30 33.41 -59.16%
DY 2.58 1.34 2.47 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.04 1.18 1.15 0.72 0.57 0.39 93.88%

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