[EVERGRN] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
17-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -13.46%
YoY- -9.63%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 700,484 706,185 730,524 728,603 737,778 744,034 731,571 -2.85%
PBT 24,160 36,460 63,862 92,780 116,257 135,414 140,724 -69.14%
Tax 2,906 4,431 5,302 2,344 -273 -7,890 -9,378 -
NP 27,066 40,891 69,164 95,124 115,984 127,524 131,346 -65.14%
-
NP to SH 35,549 51,035 76,711 98,825 114,200 120,572 118,657 -55.25%
-
Tax Rate -12.03% -12.15% -8.30% -2.53% 0.23% 5.83% 6.66% -
Total Cost 673,418 665,294 661,360 633,479 621,794 616,510 600,225 7.98%
-
Net Worth 636,988 627,486 487,791 577,068 546,860 552,309 537,620 11.98%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - 21,600 21,600 33,608 38,412 -
Div Payout % - - - 21.86% 18.91% 27.87% 32.37% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 636,988 627,486 487,791 577,068 546,860 552,309 537,620 11.98%
NOSH 513,700 514,333 487,791 480,890 479,702 480,269 480,018 4.62%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 3.86% 5.79% 9.47% 13.06% 15.72% 17.14% 17.95% -
ROE 5.58% 8.13% 15.73% 17.13% 20.88% 21.83% 22.07% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 136.36 137.30 149.76 151.51 153.80 154.92 152.40 -7.15%
EPS 6.92 9.92 15.73 20.55 23.81 25.11 24.72 -57.24%
DPS 0.00 0.00 0.00 4.50 4.50 7.00 8.00 -
NAPS 1.24 1.22 1.00 1.20 1.14 1.15 1.12 7.02%
Adjusted Per Share Value based on latest NOSH - 480,890
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 82.95 83.63 86.51 86.28 87.37 88.11 86.64 -2.86%
EPS 4.21 6.04 9.08 11.70 13.52 14.28 14.05 -55.25%
DPS 0.00 0.00 0.00 2.56 2.56 3.98 4.55 -
NAPS 0.7543 0.7431 0.5777 0.6834 0.6476 0.6541 0.6367 11.97%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.77 0.50 0.54 0.93 1.32 1.29 1.70 -
P/RPS 0.56 0.36 0.36 0.61 0.86 0.83 1.12 -37.03%
P/EPS 11.13 5.04 3.43 4.53 5.54 5.14 6.88 37.84%
EY 8.99 19.85 29.12 22.10 18.04 19.46 14.54 -27.44%
DY 0.00 0.00 0.00 4.84 3.41 5.43 4.71 -
P/NAPS 0.62 0.41 0.54 0.78 1.16 1.12 1.52 -45.02%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/08/09 25/05/09 26/02/09 17/11/08 22/08/08 26/05/08 26/02/08 -
Price 0.89 0.69 0.47 0.70 1.19 1.49 1.29 -
P/RPS 0.65 0.50 0.31 0.46 0.77 0.96 0.85 -16.38%
P/EPS 12.86 6.95 2.99 3.41 5.00 5.94 5.22 82.50%
EY 7.78 14.38 33.46 29.36 20.01 16.85 19.16 -45.19%
DY 0.00 0.00 0.00 6.43 3.78 4.70 6.20 -
P/NAPS 0.72 0.57 0.47 0.58 1.04 1.30 1.15 -26.83%

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