[EVERGRN] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
14-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 90.19%
YoY- -41.0%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 554,093 264,178 1,024,322 768,616 508,483 249,501 997,795 -32.51%
PBT 27,432 13,573 67,504 49,124 27,488 16,922 93,445 -55.92%
Tax -7,825 -6,085 -20,123 -15,066 -9,982 -5,996 -25,498 -54.60%
NP 19,607 7,488 47,381 34,058 17,506 10,926 67,947 -56.43%
-
NP to SH 18,728 6,769 45,192 31,836 16,739 10,539 71,679 -59.23%
-
Tax Rate 28.53% 44.83% 29.81% 30.67% 36.31% 35.43% 27.29% -
Total Cost 534,486 256,690 976,941 734,558 490,977 238,575 929,848 -30.93%
-
Net Worth 1,184,402 1,175,942 1,168,065 1,168,065 1,168,065 1,210,386 1,149,742 2.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - 11,674 - - - 16,928 - -
Div Payout % - 172.47% - - - 160.63% - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,184,402 1,175,942 1,168,065 1,168,065 1,168,065 1,210,386 1,149,742 2.00%
NOSH 846,424 846,424 846,424 846,424 846,424 846,424 846,423 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 3.54% 2.83% 4.63% 4.43% 3.44% 4.38% 6.81% -
ROE 1.58% 0.58% 3.87% 2.73% 1.43% 0.87% 6.23% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 65.50 31.23 121.02 90.81 60.07 29.48 120.63 -33.51%
EPS 2.21 0.80 5.34 3.76 1.98 1.25 8.67 -59.89%
DPS 0.00 1.38 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.40 1.39 1.38 1.38 1.38 1.43 1.39 0.48%
Adjusted Per Share Value based on latest NOSH - 846,424
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 65.46 31.21 121.02 90.81 60.07 29.48 117.88 -32.51%
EPS 2.21 0.80 5.34 3.76 1.98 1.25 8.47 -59.26%
DPS 0.00 1.38 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.3993 1.3893 1.38 1.38 1.38 1.43 1.3584 2.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.45 0.475 0.65 0.79 0.84 0.85 0.96 -
P/RPS 0.69 1.52 0.54 0.87 1.40 2.88 0.80 -9.41%
P/EPS 20.33 59.37 12.17 21.00 42.48 68.27 11.08 50.04%
EY 4.92 1.68 8.21 4.76 2.35 1.46 9.03 -33.36%
DY 0.00 2.91 0.00 0.00 0.00 2.35 0.00 -
P/NAPS 0.32 0.34 0.47 0.57 0.61 0.59 0.69 -40.16%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 24/08/18 28/05/18 27/02/18 14/11/17 21/08/17 23/05/17 23/02/17 -
Price 0.555 0.435 0.535 0.76 0.82 0.90 0.965 -
P/RPS 0.85 1.39 0.44 0.84 1.36 3.05 0.80 4.13%
P/EPS 25.07 54.37 10.02 20.21 41.46 72.28 11.14 71.98%
EY 3.99 1.84 9.98 4.95 2.41 1.38 8.98 -41.85%
DY 0.00 3.17 0.00 0.00 0.00 2.22 0.00 -
P/NAPS 0.40 0.31 0.39 0.55 0.59 0.63 0.69 -30.54%

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