[EVERGRN] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
13-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 62.61%
YoY- 74.91%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 492,090 455,327 452,646 548,612 485,836 480,154 335,474 6.59%
PBT 52,813 -24,462 -30,572 34,045 18,495 77,973 14,799 23.60%
Tax -8,278 -729 -69 -4,004 -1,836 -10,035 -1,934 27.40%
NP 44,535 -25,191 -30,641 30,041 16,659 67,938 12,865 22.98%
-
NP to SH 43,946 -24,274 -27,899 31,978 18,283 69,574 14,903 19.73%
-
Tax Rate 15.67% - - 11.76% 9.93% 12.87% 13.07% -
Total Cost 447,555 480,518 483,287 518,571 469,177 412,216 322,609 5.60%
-
Net Worth 887,124 780,052 825,687 852,062 780,622 754,231 635,041 5.72%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - 5,132 - 20,523 - -
Div Payout % - - - 16.05% - 29.50% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 887,124 780,052 825,687 852,062 780,622 754,231 635,041 5.72%
NOSH 512,788 513,192 512,849 513,290 513,567 513,082 512,130 0.02%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 9.05% -5.53% -6.77% 5.48% 3.43% 14.15% 3.83% -
ROE 4.95% -3.11% -3.38% 3.75% 2.34% 9.22% 2.35% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 95.96 88.72 88.26 106.88 94.60 93.58 65.51 6.56%
EPS 8.57 -4.73 -5.44 6.23 3.56 13.56 2.91 19.71%
DPS 0.00 0.00 0.00 1.00 0.00 4.00 0.00 -
NAPS 1.73 1.52 1.61 1.66 1.52 1.47 1.24 5.70%
Adjusted Per Share Value based on latest NOSH - 512,999
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 58.27 53.92 53.60 64.97 57.53 56.86 39.73 6.58%
EPS 5.20 -2.87 -3.30 3.79 2.17 8.24 1.76 19.77%
DPS 0.00 0.00 0.00 0.61 0.00 2.43 0.00 -
NAPS 1.0506 0.9238 0.9778 1.009 0.9244 0.8932 0.752 5.72%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.35 0.52 0.505 0.87 1.18 1.48 0.77 -
P/RPS 1.41 0.59 0.57 0.81 1.25 1.58 1.18 3.01%
P/EPS 15.75 -10.99 -9.28 13.96 33.15 10.91 26.46 -8.27%
EY 6.35 -9.10 -10.77 7.16 3.02 9.16 3.78 9.02%
DY 0.00 0.00 0.00 1.15 0.00 2.70 0.00 -
P/NAPS 0.78 0.34 0.31 0.52 0.78 1.01 0.62 3.89%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 19/08/15 29/08/14 29/08/13 13/08/12 22/08/11 16/08/10 24/08/09 -
Price 1.95 0.625 0.50 0.82 1.03 1.55 0.89 -
P/RPS 2.03 0.70 0.57 0.77 1.09 1.66 1.36 6.90%
P/EPS 22.75 -13.21 -9.19 13.16 28.93 11.43 30.58 -4.80%
EY 4.39 -7.57 -10.88 7.60 3.46 8.75 3.27 5.02%
DY 0.00 0.00 0.00 1.22 0.00 2.58 0.00 -
P/NAPS 1.13 0.41 0.31 0.49 0.68 1.05 0.72 7.79%

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