[EVERGRN] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 32.84%
YoY- -22.56%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 768,616 508,483 249,501 997,795 735,383 493,032 246,794 113.11%
PBT 49,124 27,488 16,922 93,445 68,122 46,001 24,325 59.70%
Tax -15,066 -9,982 -5,996 -25,498 -16,431 -10,002 -3,677 155.83%
NP 34,058 17,506 10,926 67,947 51,691 35,999 20,648 39.56%
-
NP to SH 31,836 16,739 10,539 71,679 53,958 37,078 20,619 33.55%
-
Tax Rate 30.67% 36.31% 35.43% 27.29% 24.12% 21.74% 15.12% -
Total Cost 734,558 490,977 238,575 929,848 683,692 457,033 226,146 119.16%
-
Net Worth 1,168,065 1,168,065 1,210,386 1,149,742 1,107,090 1,025,739 1,053,413 7.12%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - 16,928 - - - - -
Div Payout % - - 160.63% - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,168,065 1,168,065 1,210,386 1,149,742 1,107,090 1,025,739 1,053,413 7.12%
NOSH 846,424 846,424 846,424 846,423 846,424 846,424 846,424 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 4.43% 3.44% 4.38% 6.81% 7.03% 7.30% 8.37% -
ROE 2.73% 1.43% 0.87% 6.23% 4.87% 3.61% 1.96% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 90.81 60.07 29.48 120.63 89.67 61.04 32.10 99.89%
EPS 3.76 1.98 1.25 8.67 6.58 4.59 2.68 25.29%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.38 1.43 1.39 1.35 1.27 1.37 0.48%
Adjusted Per Share Value based on latest NOSH - 846,423
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 91.02 60.22 29.55 118.16 87.09 58.39 29.23 113.09%
EPS 3.77 1.98 1.25 8.49 6.39 4.39 2.44 33.61%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.3833 1.3833 1.4334 1.3616 1.3111 1.2147 1.2475 7.12%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.79 0.84 0.85 0.96 0.945 1.06 1.01 -
P/RPS 0.87 1.40 2.88 0.80 1.05 1.74 3.15 -57.55%
P/EPS 21.00 42.48 68.27 11.08 14.36 23.09 37.66 -32.22%
EY 4.76 2.35 1.46 9.03 6.96 4.33 2.66 47.34%
DY 0.00 0.00 2.35 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.61 0.59 0.69 0.70 0.83 0.74 -15.95%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 14/11/17 21/08/17 23/05/17 23/02/17 28/11/16 23/08/16 20/05/16 -
Price 0.76 0.82 0.90 0.965 1.01 0.905 1.16 -
P/RPS 0.84 1.36 3.05 0.80 1.13 1.48 3.61 -62.13%
P/EPS 20.21 41.46 72.28 11.14 15.35 19.71 43.26 -39.76%
EY 4.95 2.41 1.38 8.98 6.51 5.07 2.31 66.13%
DY 0.00 0.00 2.22 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.59 0.63 0.69 0.75 0.71 0.85 -25.16%

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