[EVERGRN] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
20-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 0.62%
YoY- 300.99%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 997,795 999,595 1,013,284 1,027,008 1,012,342 1,000,310 978,758 1.28%
PBT 93,445 89,084 101,720 108,076 108,532 104,283 81,509 9.49%
Tax -25,498 -16,145 -16,165 -13,843 -14,441 -15,221 -10,206 83.60%
NP 67,947 72,939 85,555 94,233 94,091 89,062 71,303 -3.14%
-
NP to SH 71,679 73,330 84,036 91,465 90,904 85,901 68,390 3.16%
-
Tax Rate 27.29% 18.12% 15.89% 12.81% 13.31% 14.60% 12.52% -
Total Cost 929,848 926,656 927,729 932,775 918,251 911,248 907,455 1.63%
-
Net Worth 1,149,742 1,107,090 1,024,653 1,054,030 1,035,911 953,716 886,829 18.80%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - 51 51 51 51 - - -
Div Payout % - 0.07% 0.06% 0.06% 0.06% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,149,742 1,107,090 1,024,653 1,054,030 1,035,911 953,716 886,829 18.80%
NOSH 846,424 846,424 846,424 846,424 564,290 512,750 512,618 39.48%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 6.81% 7.30% 8.44% 9.18% 9.29% 8.90% 7.29% -
ROE 6.23% 6.62% 8.20% 8.68% 8.78% 9.01% 7.71% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 120.63 121.89 125.59 133.49 195.45 195.09 190.93 -26.26%
EPS 8.67 8.94 10.42 11.89 17.55 16.75 13.34 -24.87%
DPS 0.00 0.01 0.01 0.01 0.01 0.00 0.00 -
NAPS 1.39 1.35 1.27 1.37 2.00 1.86 1.73 -13.51%
Adjusted Per Share Value based on latest NOSH - 846,424
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 117.88 118.10 119.71 121.33 119.60 118.18 115.63 1.28%
EPS 8.47 8.66 9.93 10.81 10.74 10.15 8.08 3.17%
DPS 0.00 0.01 0.01 0.01 0.01 0.00 0.00 -
NAPS 1.3584 1.308 1.2106 1.2453 1.2239 1.1268 1.0477 18.80%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.96 0.945 1.06 1.01 2.36 1.91 1.35 -
P/RPS 0.80 0.78 0.84 0.76 1.21 0.98 0.71 8.24%
P/EPS 11.08 10.57 10.18 8.50 13.45 11.40 10.12 6.19%
EY 9.03 9.46 9.83 11.77 7.44 8.77 9.88 -5.79%
DY 0.00 0.01 0.01 0.01 0.00 0.00 0.00 -
P/NAPS 0.69 0.70 0.83 0.74 1.18 1.03 0.78 -7.81%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 28/11/16 23/08/16 20/05/16 29/02/16 20/11/15 19/08/15 -
Price 0.965 1.01 0.905 1.16 1.17 2.14 1.95 -
P/RPS 0.80 0.83 0.72 0.87 0.60 1.10 1.02 -14.89%
P/EPS 11.14 11.30 8.69 9.76 6.67 12.77 14.62 -16.50%
EY 8.98 8.85 11.51 10.25 15.00 7.83 6.84 19.79%
DY 0.00 0.01 0.01 0.01 0.01 0.00 0.00 -
P/NAPS 0.69 0.75 0.71 0.85 0.59 1.15 1.13 -27.91%

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