[EVERGRN] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 85.4%
YoY- 10.74%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 709,048 480,154 238,689 771,514 547,369 335,474 154,874 175.46%
PBT 100,991 77,973 36,957 80,752 46,234 14,799 2,721 1010.23%
Tax -13,533 -10,035 -4,696 241 -3,121 -1,934 -1,241 391.04%
NP 87,458 67,938 32,261 80,993 43,113 12,865 1,480 1413.37%
-
NP to SH 89,094 69,574 33,081 84,950 45,820 14,903 4,629 616.90%
-
Tax Rate 13.40% 12.87% 12.71% -0.30% 6.75% 13.07% 45.61% -
Total Cost 621,590 412,216 206,428 690,521 504,256 322,609 153,394 153.95%
-
Net Worth 748,861 754,231 733,423 702,663 667,032 635,041 627,486 12.49%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 28,210 20,523 10,257 20,515 - - - -
Div Payout % 31.66% 29.50% 31.01% 24.15% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 748,861 754,231 733,423 702,663 667,032 635,041 627,486 12.49%
NOSH 512,918 513,082 512,883 512,893 513,101 512,130 514,333 -0.18%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 12.33% 14.15% 13.52% 10.50% 7.88% 3.83% 0.96% -
ROE 11.90% 9.22% 4.51% 12.09% 6.87% 2.35% 0.74% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 138.24 93.58 46.54 150.42 106.68 65.51 30.11 175.98%
EPS 17.37 13.56 6.45 16.56 8.93 2.91 0.90 618.21%
DPS 5.50 4.00 2.00 4.00 0.00 0.00 0.00 -
NAPS 1.46 1.47 1.43 1.37 1.30 1.24 1.22 12.70%
Adjusted Per Share Value based on latest NOSH - 513,296
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 83.77 56.73 28.20 91.15 64.67 39.63 18.30 175.43%
EPS 10.53 8.22 3.91 10.04 5.41 1.76 0.55 614.38%
DPS 3.33 2.42 1.21 2.42 0.00 0.00 0.00 -
NAPS 0.8847 0.8911 0.8665 0.8302 0.7881 0.7503 0.7413 12.50%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.55 1.48 1.71 1.40 0.88 0.77 0.50 -
P/RPS 1.12 1.58 3.67 0.93 0.82 1.18 1.66 -23.05%
P/EPS 8.92 10.91 26.51 8.45 9.85 26.46 55.56 -70.42%
EY 11.21 9.16 3.77 11.83 10.15 3.78 1.80 238.12%
DY 3.55 2.70 1.17 2.86 0.00 0.00 0.00 -
P/NAPS 1.06 1.01 1.20 1.02 0.68 0.62 0.41 88.26%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 19/11/10 16/08/10 17/05/10 23/02/10 16/11/09 24/08/09 25/05/09 -
Price 1.42 1.55 1.49 1.62 1.50 0.89 0.69 -
P/RPS 1.03 1.66 3.20 1.08 1.41 1.36 2.29 -41.26%
P/EPS 8.18 11.43 23.10 9.78 16.80 30.58 76.67 -77.47%
EY 12.23 8.75 4.33 10.22 5.95 3.27 1.30 345.03%
DY 3.87 2.58 1.34 2.47 0.00 0.00 0.00 -
P/NAPS 0.97 1.05 1.04 1.18 1.15 0.72 0.57 42.49%

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