[EVERGRN] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 121.95%
YoY- -60.12%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 238,689 224,145 211,895 180,600 154,874 171,806 193,204 15.15%
PBT 36,957 34,518 31,435 12,078 2,721 -4,060 13,421 96.58%
Tax -4,696 3,362 -1,187 -693 -1,241 4,271 569 -
NP 32,261 37,880 30,248 11,385 1,480 211 13,990 74.63%
-
NP to SH 33,081 39,130 30,917 10,274 4,629 4,440 16,206 60.98%
-
Tax Rate 12.71% -9.74% 3.78% 5.74% 45.61% - -4.24% -
Total Cost 206,428 186,265 181,647 169,215 153,394 171,595 179,214 9.89%
-
Net Worth 733,423 513,296 666,535 636,988 627,486 487,791 577,068 17.34%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 10,257 20,531 - - - - - -
Div Payout % 31.01% 52.47% - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 733,423 513,296 666,535 636,988 627,486 487,791 577,068 17.34%
NOSH 512,883 513,296 512,719 513,700 514,333 487,791 480,890 4.39%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 13.52% 16.90% 14.27% 6.30% 0.96% 0.12% 7.24% -
ROE 4.51% 7.62% 4.64% 1.61% 0.74% 0.91% 2.81% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 46.54 43.67 41.33 35.16 30.11 35.22 40.18 10.30%
EPS 6.45 7.63 6.03 2.00 0.90 0.91 3.37 54.21%
DPS 2.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.00 1.30 1.24 1.22 1.00 1.20 12.41%
Adjusted Per Share Value based on latest NOSH - 513,700
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 28.20 26.48 25.03 21.34 18.30 20.30 22.83 15.13%
EPS 3.91 4.62 3.65 1.21 0.55 0.52 1.91 61.29%
DPS 1.21 2.43 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8665 0.6064 0.7875 0.7526 0.7413 0.5763 0.6818 17.34%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.71 1.40 0.88 0.77 0.50 0.54 0.93 -
P/RPS 3.67 3.21 2.13 2.19 1.66 1.53 2.31 36.19%
P/EPS 26.51 18.36 14.59 38.50 55.56 59.33 27.60 -2.65%
EY 3.77 5.45 6.85 2.60 1.80 1.69 3.62 2.74%
DY 1.17 2.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.40 0.68 0.62 0.41 0.54 0.78 33.30%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 17/05/10 23/02/10 16/11/09 24/08/09 25/05/09 26/02/09 17/11/08 -
Price 1.49 1.62 1.50 0.89 0.69 0.47 0.70 -
P/RPS 3.20 3.71 3.63 2.53 2.29 1.33 1.74 50.16%
P/EPS 23.10 21.25 24.88 44.50 76.67 51.64 20.77 7.35%
EY 4.33 4.71 4.02 2.25 1.30 1.94 4.81 -6.77%
DY 1.34 2.47 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.62 1.15 0.72 0.57 0.47 0.58 47.64%

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