[EVERGRN] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -15.57%
YoY- -15.0%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 682,520 1,277,300 932,860 909,648 982,876 1,056,712 998,004 -6.13%
PBT -78,956 88,308 45,676 -46,984 -40,596 54,292 67,688 -
Tax 640 -18,196 -7,120 -6,040 -3,164 -24,340 -23,984 -
NP -78,316 70,112 38,556 -53,024 -43,760 29,952 43,704 -
-
NP to SH -78,316 70,112 38,556 -48,608 -42,268 27,076 42,156 -
-
Tax Rate - 20.61% 15.59% - - 44.83% 35.43% -
Total Cost 760,836 1,207,188 894,304 962,672 1,026,636 1,026,760 954,300 -3.70%
-
Net Worth 996,707 1,057,091 1,031,878 1,141,832 1,175,780 1,175,942 1,210,386 -3.18%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - 50,740 - - - 46,699 67,713 -
Div Payout % - 72.37% - - - 172.47% 160.63% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 996,707 1,057,091 1,031,878 1,141,832 1,175,780 1,175,942 1,210,386 -3.18%
NOSH 846,424 846,424 846,424 846,424 846,424 846,424 846,424 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -11.47% 5.49% 4.13% -5.83% -4.45% 2.83% 4.38% -
ROE -7.86% 6.63% 3.74% -4.26% -3.59% 2.30% 3.48% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 80.80 151.04 110.29 107.55 116.19 124.91 117.91 -6.10%
EPS -9.28 8.28 4.56 -5.76 -5.00 3.20 5.00 -
DPS 0.00 6.00 0.00 0.00 0.00 5.52 8.00 -
NAPS 1.18 1.25 1.22 1.35 1.39 1.39 1.43 -3.15%
Adjusted Per Share Value based on latest NOSH - 846,424
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 80.83 151.26 110.47 107.72 116.40 125.14 118.19 -6.13%
EPS -9.27 8.30 4.57 -5.76 -5.01 3.21 4.99 -
DPS 0.00 6.01 0.00 0.00 0.00 5.53 8.02 -
NAPS 1.1803 1.2518 1.222 1.3522 1.3924 1.3926 1.4334 -3.18%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.29 0.675 0.40 0.145 0.365 0.475 0.85 -
P/RPS 0.36 0.45 0.36 0.13 0.31 0.38 0.72 -10.90%
P/EPS -3.13 8.14 8.77 -2.52 -7.30 14.84 17.07 -
EY -31.97 12.28 11.40 -39.63 -13.69 6.74 5.86 -
DY 0.00 8.89 0.00 0.00 0.00 11.62 9.41 -
P/NAPS 0.25 0.54 0.33 0.11 0.26 0.34 0.59 -13.32%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/05/23 23/05/22 17/05/21 29/06/20 24/05/19 28/05/18 23/05/17 -
Price 0.26 0.695 0.405 0.155 0.325 0.435 0.90 -
P/RPS 0.32 0.46 0.37 0.14 0.28 0.35 0.76 -13.41%
P/EPS -2.80 8.38 8.88 -2.70 -6.50 13.59 18.07 -
EY -35.66 11.93 11.26 -37.08 -15.38 7.36 5.53 -
DY 0.00 8.63 0.00 0.00 0.00 12.69 8.89 -
P/NAPS 0.22 0.56 0.33 0.11 0.23 0.31 0.63 -16.07%

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