[EVERGRN] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -2.98%
YoY- -24.57%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 969,494 1,123,496 1,024,821 980,510 997,506 919,753 915,497 0.95%
PBT -32,284 46,901 65,498 90,829 116,760 -16,638 -54,493 -8.35%
Tax -4,438 -13,101 -20,088 -21,908 -19,636 -2,884 -1,426 20.82%
NP -36,722 33,800 45,410 68,921 97,124 -19,522 -55,920 -6.76%
-
NP to SH -36,797 32,097 42,448 71,944 95,376 -18,932 -48,044 -4.34%
-
Tax Rate - 27.93% 30.67% 24.12% 16.82% - - -
Total Cost 1,006,217 1,089,696 979,410 911,589 900,382 939,275 971,417 0.58%
-
Net Worth 1,184,122 1,192,768 1,168,065 1,107,090 954,444 799,654 810,999 6.50%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,184,122 1,192,768 1,168,065 1,107,090 954,444 799,654 810,999 6.50%
NOSH 846,424 846,424 846,424 846,424 513,142 512,599 513,290 8.68%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -3.79% 3.01% 4.43% 7.03% 9.74% -2.12% -6.11% -
ROE -3.11% 2.69% 3.63% 6.50% 9.99% -2.37% -5.92% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 114.62 132.81 121.08 119.56 194.39 179.43 178.36 -7.10%
EPS -4.35 3.80 5.01 8.77 18.59 -3.69 -9.36 -11.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.41 1.38 1.35 1.86 1.56 1.58 -1.99%
Adjusted Per Share Value based on latest NOSH - 846,424
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 114.81 133.05 121.36 116.12 118.13 108.92 108.42 0.95%
EPS -4.36 3.80 5.03 8.52 11.29 -2.24 -5.69 -4.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4023 1.4125 1.3833 1.3111 1.1303 0.947 0.9604 6.50%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.26 0.56 0.79 0.945 1.91 0.555 0.465 -
P/RPS 0.23 0.42 0.65 0.79 0.98 0.31 0.26 -2.02%
P/EPS -5.98 14.76 15.75 10.77 10.28 -15.03 -4.97 3.12%
EY -16.73 6.78 6.35 9.28 9.73 -6.65 -20.13 -3.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.40 0.57 0.70 1.03 0.36 0.29 -6.80%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 23/11/18 14/11/17 28/11/16 20/11/15 21/11/14 29/11/13 -
Price 0.265 0.47 0.76 1.01 2.14 0.54 0.475 -
P/RPS 0.23 0.35 0.63 0.84 1.10 0.30 0.27 -2.63%
P/EPS -6.09 12.39 15.15 11.51 11.51 -14.62 -5.07 3.10%
EY -16.42 8.07 6.60 8.69 8.69 -6.84 -19.71 -2.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.33 0.55 0.75 1.15 0.35 0.30 -7.32%

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