[EVERGRN] QoQ Quarter Result on 30-Jun-2017 [#2]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
21-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -41.17%
YoY- -62.33%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 264,178 255,706 260,133 258,982 249,501 262,412 242,351 5.92%
PBT 13,573 18,380 21,636 10,566 16,922 25,323 22,121 -27.81%
Tax -6,085 -5,057 -5,084 -3,986 -5,996 -9,067 -6,429 -3.60%
NP 7,488 13,323 16,552 6,580 10,926 16,256 15,692 -38.96%
-
NP to SH 6,769 13,356 15,097 6,200 10,539 17,721 16,880 -45.65%
-
Tax Rate 44.83% 27.51% 23.50% 37.72% 35.43% 35.81% 29.06% -
Total Cost 256,690 242,383 243,581 252,402 238,575 246,156 226,659 8.65%
-
Net Worth 1,175,942 1,168,065 1,168,065 1,168,065 1,210,386 1,149,742 1,107,090 4.10%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 11,674 - - - 16,928 - - -
Div Payout % 172.47% - - - 160.63% - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,175,942 1,168,065 1,168,065 1,168,065 1,210,386 1,149,742 1,107,090 4.10%
NOSH 846,424 846,424 846,424 846,424 846,424 846,423 846,424 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 2.83% 5.21% 6.36% 2.54% 4.38% 6.19% 6.47% -
ROE 0.58% 1.14% 1.29% 0.53% 0.87% 1.54% 1.52% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 31.23 30.21 30.73 30.60 29.48 31.72 29.55 3.75%
EPS 0.80 1.58 1.78 0.73 1.25 2.14 2.06 -46.80%
DPS 1.38 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.39 1.38 1.38 1.38 1.43 1.39 1.35 1.96%
Adjusted Per Share Value based on latest NOSH - 846,424
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 31.28 30.28 30.81 30.67 29.55 31.08 28.70 5.91%
EPS 0.80 1.58 1.79 0.73 1.25 2.10 2.00 -45.74%
DPS 1.38 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.3926 1.3833 1.3833 1.3833 1.4334 1.3616 1.3111 4.10%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.475 0.65 0.79 0.84 0.85 0.96 0.945 -
P/RPS 1.52 2.15 2.57 2.75 2.88 3.03 3.20 -39.14%
P/EPS 59.37 41.19 44.29 114.68 68.27 44.81 45.91 18.71%
EY 1.68 2.43 2.26 0.87 1.46 2.23 2.18 -15.95%
DY 2.91 0.00 0.00 0.00 2.35 0.00 0.00 -
P/NAPS 0.34 0.47 0.57 0.61 0.59 0.69 0.70 -38.23%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 27/02/18 14/11/17 21/08/17 23/05/17 23/02/17 28/11/16 -
Price 0.435 0.535 0.76 0.82 0.90 0.965 1.01 -
P/RPS 1.39 1.77 2.47 2.68 3.05 3.04 3.42 -45.16%
P/EPS 54.37 33.91 42.61 111.95 72.28 45.04 49.07 7.08%
EY 1.84 2.95 2.35 0.89 1.38 2.22 2.04 -6.65%
DY 3.17 0.00 0.00 0.00 2.22 0.00 0.00 -
P/NAPS 0.31 0.39 0.55 0.59 0.63 0.69 0.75 -44.54%

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