[EVERGRN] YoY Annualized Quarter 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- -14.06%
YoY- -21.53%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 1,020,681 945,397 729,825 744,957 748,914 521,464 446,721 14.75%
PBT 57,665 134,654 61,645 90,562 154,488 64,624 55,056 0.77%
Tax -3,906 -18,044 -4,161 1,374 -14,254 -3,713 -1,096 23.57%
NP 53,758 116,610 57,484 91,937 140,233 60,910 53,960 -0.06%
-
NP to SH 56,832 118,792 61,093 96,361 122,802 56,629 53,960 0.86%
-
Tax Rate 6.77% 13.40% 6.75% -1.52% 9.23% 5.75% 1.99% -
Total Cost 966,922 828,786 672,341 653,020 608,681 460,553 392,761 16.19%
-
Net Worth 815,308 748,861 667,032 576,247 508,744 407,923 339,893 15.69%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - 37,614 - - 15,998 25,595 37,765 -
Div Payout % - 31.66% - - 13.03% 45.20% 69.99% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 815,308 748,861 667,032 576,247 508,744 407,923 339,893 15.69%
NOSH 512,772 512,918 513,101 480,205 479,947 479,909 453,191 2.07%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 5.27% 12.33% 7.88% 12.34% 18.72% 11.68% 12.08% -
ROE 6.97% 15.86% 9.16% 16.72% 24.14% 13.88% 15.88% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 199.05 184.32 142.24 155.13 156.04 108.66 98.57 12.42%
EPS 11.08 23.16 11.91 20.07 25.59 11.80 11.91 -1.19%
DPS 0.00 7.33 0.00 0.00 3.33 5.33 8.33 -
NAPS 1.59 1.46 1.30 1.20 1.06 0.85 0.75 13.33%
Adjusted Per Share Value based on latest NOSH - 480,890
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 120.59 111.69 86.22 88.01 88.48 61.61 52.78 14.75%
EPS 6.71 14.03 7.22 11.38 14.51 6.69 6.38 0.84%
DPS 0.00 4.44 0.00 0.00 1.89 3.02 4.46 -
NAPS 0.9632 0.8847 0.7881 0.6808 0.6011 0.4819 0.4016 15.68%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.93 1.55 0.88 0.93 1.84 0.89 0.98 -
P/RPS 0.47 0.84 0.62 0.60 1.18 0.82 0.99 -11.67%
P/EPS 8.39 6.69 7.39 4.63 7.19 7.54 8.23 0.32%
EY 11.92 14.94 13.53 21.58 13.91 13.26 12.15 -0.31%
DY 0.00 4.73 0.00 0.00 1.81 5.99 8.50 -
P/NAPS 0.58 1.06 0.68 0.78 1.74 1.05 1.31 -12.69%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 18/11/11 19/11/10 16/11/09 17/11/08 26/11/07 13/11/06 22/11/05 -
Price 0.88 1.42 1.50 0.70 1.68 1.20 0.93 -
P/RPS 0.44 0.77 1.05 0.45 1.08 1.10 0.94 -11.87%
P/EPS 7.94 6.13 12.60 3.49 6.57 10.17 7.81 0.27%
EY 12.59 16.31 7.94 28.67 15.23 9.83 12.80 -0.27%
DY 0.00 5.16 0.00 0.00 1.98 4.44 8.96 -
P/NAPS 0.55 0.97 1.15 0.58 1.58 1.41 1.24 -12.66%

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