[EVERGRN] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
16-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 104.97%
YoY- -36.6%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,062,196 1,020,681 945,397 729,825 744,957 748,914 521,464 12.57%
PBT 55,045 57,665 134,654 61,645 90,562 154,488 64,624 -2.63%
Tax -5,662 -3,906 -18,044 -4,161 1,374 -14,254 -3,713 7.27%
NP 49,382 53,758 116,610 57,484 91,937 140,233 60,910 -3.43%
-
NP to SH 52,720 56,832 118,792 61,093 96,361 122,802 56,629 -1.18%
-
Tax Rate 10.29% 6.77% 13.40% 6.75% -1.52% 9.23% 5.75% -
Total Cost 1,012,813 966,922 828,786 672,341 653,020 608,681 460,553 14.02%
-
Net Worth 846,186 815,308 748,861 667,032 576,247 508,744 407,923 12.91%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - 37,614 - - 15,998 25,595 -
Div Payout % - - 31.66% - - 13.03% 45.20% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 846,186 815,308 748,861 667,032 576,247 508,744 407,923 12.91%
NOSH 512,840 512,772 512,918 513,101 480,205 479,947 479,909 1.11%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 4.65% 5.27% 12.33% 7.88% 12.34% 18.72% 11.68% -
ROE 6.23% 6.97% 15.86% 9.16% 16.72% 24.14% 13.88% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 207.12 199.05 184.32 142.24 155.13 156.04 108.66 11.33%
EPS 10.28 11.08 23.16 11.91 20.07 25.59 11.80 -2.27%
DPS 0.00 0.00 7.33 0.00 0.00 3.33 5.33 -
NAPS 1.65 1.59 1.46 1.30 1.20 1.06 0.85 11.67%
Adjusted Per Share Value based on latest NOSH - 512,719
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 125.49 120.59 111.69 86.22 88.01 88.48 61.61 12.57%
EPS 6.23 6.71 14.03 7.22 11.38 14.51 6.69 -1.17%
DPS 0.00 0.00 4.44 0.00 0.00 1.89 3.02 -
NAPS 0.9997 0.9632 0.8847 0.7881 0.6808 0.6011 0.4819 12.91%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.62 0.93 1.55 0.88 0.93 1.84 0.89 -
P/RPS 0.30 0.47 0.84 0.62 0.60 1.18 0.82 -15.41%
P/EPS 6.03 8.39 6.69 7.39 4.63 7.19 7.54 -3.65%
EY 16.58 11.92 14.94 13.53 21.58 13.91 13.26 3.79%
DY 0.00 0.00 4.73 0.00 0.00 1.81 5.99 -
P/NAPS 0.38 0.58 1.06 0.68 0.78 1.74 1.05 -15.56%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 18/11/11 19/11/10 16/11/09 17/11/08 26/11/07 13/11/06 -
Price 0.62 0.88 1.42 1.50 0.70 1.68 1.20 -
P/RPS 0.30 0.44 0.77 1.05 0.45 1.08 1.10 -19.45%
P/EPS 6.03 7.94 6.13 12.60 3.49 6.57 10.17 -8.33%
EY 16.58 12.59 16.31 7.94 28.67 15.23 9.83 9.09%
DY 0.00 0.00 5.16 0.00 0.00 1.98 4.44 -
P/NAPS 0.38 0.55 0.97 1.15 0.58 1.58 1.41 -19.61%

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