[EVERGRN] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
19-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 119.09%
YoY- 281.04%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 554,093 508,483 493,032 492,090 455,327 452,646 548,612 0.16%
PBT 27,432 27,488 46,001 52,813 -24,462 -30,572 34,045 -3.53%
Tax -7,825 -9,982 -10,002 -8,278 -729 -69 -4,004 11.80%
NP 19,607 17,506 35,999 44,535 -25,191 -30,641 30,041 -6.86%
-
NP to SH 18,728 16,739 37,078 43,946 -24,274 -27,899 31,978 -8.52%
-
Tax Rate 28.53% 36.31% 21.74% 15.67% - - 11.76% -
Total Cost 534,486 490,977 457,033 447,555 480,518 483,287 518,571 0.50%
-
Net Worth 1,184,402 1,168,065 1,025,739 887,124 780,052 825,687 852,062 5.63%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - 5,132 -
Div Payout % - - - - - - 16.05% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,184,402 1,168,065 1,025,739 887,124 780,052 825,687 852,062 5.63%
NOSH 846,424 846,424 846,424 512,788 513,192 512,849 513,290 8.68%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 3.54% 3.44% 7.30% 9.05% -5.53% -6.77% 5.48% -
ROE 1.58% 1.43% 3.61% 4.95% -3.11% -3.38% 3.75% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 65.50 60.07 61.04 95.96 88.72 88.26 106.88 -7.83%
EPS 2.21 1.98 4.59 8.57 -4.73 -5.44 6.23 -15.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 1.40 1.38 1.27 1.73 1.52 1.61 1.66 -2.79%
Adjusted Per Share Value based on latest NOSH - 512,618
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 65.62 60.22 58.39 58.27 53.92 53.60 64.97 0.16%
EPS 2.22 1.98 4.39 5.20 -2.87 -3.30 3.79 -8.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.61 -
NAPS 1.4026 1.3833 1.2147 1.0506 0.9238 0.9778 1.009 5.64%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.45 0.84 1.06 1.35 0.52 0.505 0.87 -
P/RPS 0.69 1.40 1.74 1.41 0.59 0.57 0.81 -2.63%
P/EPS 20.33 42.48 23.09 15.75 -10.99 -9.28 13.96 6.46%
EY 4.92 2.35 4.33 6.35 -9.10 -10.77 7.16 -6.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.15 -
P/NAPS 0.32 0.61 0.83 0.78 0.34 0.31 0.52 -7.76%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 24/08/18 21/08/17 23/08/16 19/08/15 29/08/14 29/08/13 13/08/12 -
Price 0.555 0.82 0.905 1.95 0.625 0.50 0.82 -
P/RPS 0.85 1.36 1.48 2.03 0.70 0.57 0.77 1.66%
P/EPS 25.07 41.46 19.71 22.75 -13.21 -9.19 13.16 11.33%
EY 3.99 2.41 5.07 4.39 -7.57 -10.88 7.60 -10.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.22 -
P/NAPS 0.40 0.59 0.71 1.13 0.41 0.31 0.49 -3.32%

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