[EVERGRN] QoQ Quarter Result on 31-Dec-2017 [#4]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -11.53%
YoY- -24.63%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 288,529 289,915 264,178 255,706 260,133 258,982 249,501 10.16%
PBT 7,744 13,859 13,573 18,380 21,636 10,566 16,922 -40.58%
Tax -2,001 -1,740 -6,085 -5,057 -5,084 -3,986 -5,996 -51.85%
NP 5,743 12,119 7,488 13,323 16,552 6,580 10,926 -34.84%
-
NP to SH 5,345 11,959 6,769 13,356 15,097 6,200 10,539 -36.37%
-
Tax Rate 25.84% 12.56% 44.83% 27.51% 23.50% 37.72% 35.43% -
Total Cost 282,786 277,796 256,690 242,383 243,581 252,402 238,575 11.98%
-
Net Worth 1,192,768 1,184,402 1,175,942 1,168,065 1,168,065 1,168,065 1,210,386 -0.97%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - 11,674 - - - 16,928 -
Div Payout % - - 172.47% - - - 160.63% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,192,768 1,184,402 1,175,942 1,168,065 1,168,065 1,168,065 1,210,386 -0.97%
NOSH 846,424 846,424 846,424 846,424 846,424 846,424 846,424 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 1.99% 4.18% 2.83% 5.21% 6.36% 2.54% 4.38% -
ROE 0.45% 1.01% 0.58% 1.14% 1.29% 0.53% 0.87% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 34.11 34.27 31.23 30.21 30.73 30.60 29.48 10.20%
EPS 0.63 1.41 0.80 1.58 1.78 0.73 1.25 -36.64%
DPS 0.00 0.00 1.38 0.00 0.00 0.00 2.00 -
NAPS 1.41 1.40 1.39 1.38 1.38 1.38 1.43 -0.93%
Adjusted Per Share Value based on latest NOSH - 846,424
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 34.09 34.25 31.21 30.21 30.73 30.60 29.48 10.16%
EPS 0.63 1.41 0.80 1.58 1.78 0.73 1.25 -36.64%
DPS 0.00 0.00 1.38 0.00 0.00 0.00 2.00 -
NAPS 1.4092 1.3993 1.3893 1.38 1.38 1.38 1.43 -0.97%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.56 0.45 0.475 0.65 0.79 0.84 0.85 -
P/RPS 1.64 1.31 1.52 2.15 2.57 2.75 2.88 -31.27%
P/EPS 88.63 31.83 59.37 41.19 44.29 114.68 68.27 18.98%
EY 1.13 3.14 1.68 2.43 2.26 0.87 1.46 -15.68%
DY 0.00 0.00 2.91 0.00 0.00 0.00 2.35 -
P/NAPS 0.40 0.32 0.34 0.47 0.57 0.61 0.59 -22.80%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 24/08/18 28/05/18 27/02/18 14/11/17 21/08/17 23/05/17 -
Price 0.47 0.555 0.435 0.535 0.76 0.82 0.90 -
P/RPS 1.38 1.62 1.39 1.77 2.47 2.68 3.05 -41.03%
P/EPS 74.39 39.26 54.37 33.91 42.61 111.95 72.28 1.93%
EY 1.34 2.55 1.84 2.95 2.35 0.89 1.38 -1.94%
DY 0.00 0.00 3.17 0.00 0.00 0.00 2.22 -
P/NAPS 0.33 0.40 0.31 0.39 0.55 0.59 0.63 -34.99%

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