[EVERGRN] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
24-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 176.67%
YoY- 11.88%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 446,528 400,333 477,647 554,093 508,483 493,032 492,090 -1.60%
PBT 15,994 -20,447 -19,624 27,432 27,488 46,001 52,813 -18.03%
Tax -2,142 -2,496 -1,392 -7,825 -9,982 -10,002 -8,278 -20.15%
NP 13,852 -22,943 -21,016 19,607 17,506 35,999 44,535 -17.67%
-
NP to SH 13,852 -23,233 -20,931 18,728 16,739 37,078 43,946 -17.48%
-
Tax Rate 13.39% - - 28.53% 36.31% 21.74% 15.67% -
Total Cost 432,676 423,276 498,663 534,486 490,977 457,033 447,555 -0.56%
-
Net Worth 1,023,420 1,150,290 1,184,122 1,184,402 1,168,065 1,025,739 887,124 2.40%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 1,023,420 1,150,290 1,184,122 1,184,402 1,168,065 1,025,739 887,124 2.40%
NOSH 846,424 846,424 846,424 846,424 846,424 846,424 512,788 8.70%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 3.10% -5.73% -4.40% 3.54% 3.44% 7.30% 9.05% -
ROE 1.35% -2.02% -1.77% 1.58% 1.43% 3.61% 4.95% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 52.79 47.33 56.47 65.50 60.07 61.04 95.96 -9.47%
EPS 1.64 -2.75 -2.47 2.21 1.98 4.59 8.57 -24.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.36 1.40 1.40 1.38 1.27 1.73 -5.77%
Adjusted Per Share Value based on latest NOSH - 846,424
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 52.75 47.30 56.43 65.46 60.07 58.25 58.14 -1.60%
EPS 1.64 -2.74 -2.47 2.21 1.98 4.38 5.19 -17.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2091 1.359 1.399 1.3993 1.38 1.2119 1.0481 2.40%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.40 0.165 0.30 0.45 0.84 1.06 1.35 -
P/RPS 0.76 0.35 0.53 0.69 1.40 1.74 1.41 -9.77%
P/EPS 24.42 -6.01 -12.12 20.33 42.48 23.09 15.75 7.57%
EY 4.09 -16.65 -8.25 4.92 2.35 4.33 6.35 -7.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.12 0.21 0.32 0.61 0.83 0.78 -13.34%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 16/08/21 13/08/20 29/08/19 24/08/18 21/08/17 23/08/16 19/08/15 -
Price 0.37 0.26 0.265 0.555 0.82 0.905 1.95 -
P/RPS 0.70 0.55 0.47 0.85 1.36 1.48 2.03 -16.24%
P/EPS 22.59 -9.47 -10.71 25.07 41.46 19.71 22.75 -0.11%
EY 4.43 -10.56 -9.34 3.99 2.41 5.07 4.39 0.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.19 0.19 0.40 0.59 0.71 1.13 -19.37%

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