[EVERGRN] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
19-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 9.55%
YoY- 281.04%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,108,186 1,016,966 986,064 984,180 910,654 905,292 1,097,224 0.16%
PBT 54,864 54,976 92,002 105,626 -48,924 -61,144 68,090 -3.53%
Tax -15,650 -19,964 -20,004 -16,556 -1,458 -138 -8,008 11.80%
NP 39,214 35,012 71,998 89,070 -50,382 -61,282 60,082 -6.86%
-
NP to SH 37,456 33,478 74,156 87,892 -48,548 -55,798 63,956 -8.52%
-
Tax Rate 28.53% 36.31% 21.74% 15.67% - - 11.76% -
Total Cost 1,068,972 981,954 914,066 895,110 961,036 966,574 1,037,142 0.50%
-
Net Worth 1,184,402 1,168,065 1,025,739 887,124 780,052 825,687 852,062 5.63%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - 10,265 -
Div Payout % - - - - - - 16.05% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,184,402 1,168,065 1,025,739 887,124 780,052 825,687 852,062 5.63%
NOSH 846,424 846,424 846,424 512,788 513,192 512,849 513,290 8.68%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 3.54% 3.44% 7.30% 9.05% -5.53% -6.77% 5.48% -
ROE 3.16% 2.87% 7.23% 9.91% -6.22% -6.76% 7.51% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 130.99 120.15 122.09 191.93 177.45 176.52 213.76 -7.83%
EPS 4.42 3.96 9.18 17.14 -9.46 -10.88 12.46 -15.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.40 1.38 1.27 1.73 1.52 1.61 1.66 -2.79%
Adjusted Per Share Value based on latest NOSH - 512,618
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 131.24 120.43 116.77 116.55 107.84 107.21 129.94 0.16%
EPS 4.44 3.96 8.78 10.41 -5.75 -6.61 7.57 -8.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.22 -
NAPS 1.4026 1.3833 1.2147 1.0506 0.9238 0.9778 1.009 5.64%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.45 0.84 1.06 1.35 0.52 0.505 0.87 -
P/RPS 0.34 0.70 0.87 0.70 0.29 0.29 0.41 -3.07%
P/EPS 10.16 21.24 11.54 7.88 -5.50 -4.64 6.98 6.45%
EY 9.84 4.71 8.66 12.70 -18.19 -21.54 14.32 -6.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.30 -
P/NAPS 0.32 0.61 0.83 0.78 0.34 0.31 0.52 -7.76%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 24/08/18 21/08/17 23/08/16 19/08/15 29/08/14 29/08/13 13/08/12 -
Price 0.555 0.82 0.905 1.95 0.625 0.50 0.82 -
P/RPS 0.42 0.68 0.74 1.02 0.35 0.28 0.38 1.68%
P/EPS 12.54 20.73 9.86 11.38 -6.61 -4.60 6.58 11.34%
EY 7.98 4.82 10.15 8.79 -15.14 -21.76 15.20 -10.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.44 -
P/NAPS 0.40 0.59 0.71 1.13 0.41 0.31 0.49 -3.32%

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