[EVERGRN] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -75.86%
YoY- -84.73%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,088,920 934,228 954,756 619,496 716,852 667,000 494,456 14.04%
PBT 81,104 17,216 147,828 10,884 120,492 141,732 45,280 10.19%
Tax -8,772 1,080 -18,784 -4,964 -1,480 -7,432 -1,792 30.27%
NP 72,332 18,296 129,044 5,920 119,012 134,300 43,488 8.84%
-
NP to SH 78,664 23,004 132,324 18,516 121,220 113,560 40,216 11.81%
-
Tax Rate 10.82% -6.27% 12.71% 45.61% 1.23% 5.24% 3.96% -
Total Cost 1,016,588 915,932 825,712 613,576 597,840 532,700 450,968 14.49%
-
Net Worth 836,960 770,223 733,423 627,486 552,309 470,764 413,705 12.44%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - 41,030 - - 19,214 38,484 -
Div Payout % - - 31.01% - - 16.92% 95.69% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 836,960 770,223 733,423 627,486 552,309 470,764 413,705 12.44%
NOSH 513,472 513,482 512,883 514,333 480,269 480,372 481,052 1.09%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 6.64% 1.96% 13.52% 0.96% 16.60% 20.13% 8.80% -
ROE 9.40% 2.99% 18.04% 2.95% 21.95% 24.12% 9.72% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 212.07 181.94 186.15 120.45 149.26 138.85 102.79 12.81%
EPS 15.32 4.48 25.80 3.60 25.24 23.64 8.36 10.61%
DPS 0.00 0.00 8.00 0.00 0.00 4.00 8.00 -
NAPS 1.63 1.50 1.43 1.22 1.15 0.98 0.86 11.23%
Adjusted Per Share Value based on latest NOSH - 514,333
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 128.65 110.37 112.80 73.19 84.69 78.80 58.42 14.04%
EPS 9.29 2.72 15.63 2.19 14.32 13.42 4.75 11.81%
DPS 0.00 0.00 4.85 0.00 0.00 2.27 4.55 -
NAPS 0.9888 0.91 0.8665 0.7413 0.6525 0.5562 0.4888 12.44%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.95 1.48 1.71 0.50 1.29 1.30 0.88 -
P/RPS 0.45 0.81 0.92 0.42 0.86 0.94 0.86 -10.22%
P/EPS 6.20 33.04 6.63 13.89 5.11 5.50 10.53 -8.44%
EY 16.13 3.03 15.09 7.20 19.57 18.18 9.50 9.21%
DY 0.00 0.00 4.68 0.00 0.00 3.08 9.09 -
P/NAPS 0.58 0.99 1.20 0.41 1.12 1.33 1.02 -8.97%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 23/05/11 17/05/10 25/05/09 26/05/08 11/05/07 16/05/06 -
Price 0.90 1.22 1.49 0.69 1.49 1.73 0.86 -
P/RPS 0.42 0.67 0.80 0.57 1.00 1.25 0.84 -10.90%
P/EPS 5.87 27.23 5.78 19.17 5.90 7.32 10.29 -8.92%
EY 17.02 3.67 17.32 5.22 16.94 13.66 9.72 9.77%
DY 0.00 0.00 5.37 0.00 0.00 2.31 9.30 -
P/NAPS 0.55 0.81 1.04 0.57 1.30 1.77 1.00 -9.47%

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