[EVERGRN] YoY Annualized 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- 60.97%
YoY- -73.42%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,097,224 971,672 960,308 670,948 731,028 718,614 506,348 13.74%
PBT 68,090 36,990 155,946 29,598 109,002 157,936 54,850 3.66%
Tax -8,008 -3,672 -20,070 -3,868 924 -17,286 -2,772 19.32%
NP 60,082 33,318 135,876 25,730 109,926 140,650 52,078 2.40%
-
NP to SH 63,956 36,566 139,148 29,806 112,130 121,042 48,346 4.76%
-
Tax Rate 11.76% 9.93% 12.87% 13.07% -0.85% 10.94% 5.05% -
Total Cost 1,037,142 938,354 824,432 645,218 621,102 577,964 454,270 14.73%
-
Net Worth 852,062 780,622 754,231 635,041 547,209 508,741 398,070 13.51%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 10,265 - 41,046 - - 23,997 19,184 -9.88%
Div Payout % 16.05% - 29.50% - - 19.83% 39.68% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 852,062 780,622 754,231 635,041 547,209 508,741 398,070 13.51%
NOSH 513,290 513,567 513,082 512,130 480,008 479,944 479,603 1.13%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 5.48% 3.43% 14.15% 3.83% 15.04% 19.57% 10.29% -
ROE 7.51% 4.68% 18.45% 4.69% 20.49% 23.79% 12.15% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 213.76 189.20 187.16 131.01 152.29 149.73 105.58 12.46%
EPS 12.46 7.12 27.12 5.82 23.36 25.22 10.08 3.59%
DPS 2.00 0.00 8.00 0.00 0.00 5.00 4.00 -10.90%
NAPS 1.66 1.52 1.47 1.24 1.14 1.06 0.83 12.23%
Adjusted Per Share Value based on latest NOSH - 513,700
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 129.63 114.80 113.45 79.27 86.37 84.90 59.82 13.74%
EPS 7.56 4.32 16.44 3.52 13.25 14.30 5.71 4.78%
DPS 1.21 0.00 4.85 0.00 0.00 2.84 2.27 -9.94%
NAPS 1.0067 0.9223 0.8911 0.7503 0.6465 0.601 0.4703 13.51%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.87 1.18 1.48 0.77 1.32 1.88 0.85 -
P/RPS 0.41 0.62 0.79 0.59 0.87 1.26 0.81 -10.71%
P/EPS 6.98 16.57 5.46 13.23 5.65 7.45 8.43 -3.09%
EY 14.32 6.03 18.32 7.56 17.70 13.41 11.86 3.18%
DY 2.30 0.00 5.41 0.00 0.00 2.66 4.71 -11.25%
P/NAPS 0.52 0.78 1.01 0.62 1.16 1.77 1.02 -10.61%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 13/08/12 22/08/11 16/08/10 24/08/09 22/08/08 20/08/07 18/08/06 -
Price 0.82 1.03 1.55 0.89 1.19 1.39 0.85 -
P/RPS 0.38 0.54 0.83 0.68 0.78 0.93 0.81 -11.84%
P/EPS 6.58 14.47 5.72 15.29 5.09 5.51 8.43 -4.04%
EY 15.20 6.91 17.50 6.54 19.63 18.14 11.86 4.21%
DY 2.44 0.00 5.16 0.00 0.00 3.60 4.71 -10.37%
P/NAPS 0.49 0.68 1.05 0.72 1.04 1.31 1.02 -11.49%

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