[EVERGRN] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
16-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 43.71%
YoY- 159.62%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 480,012 405,776 649,436 446,528 400,333 477,647 554,093 -2.36%
PBT 18,668 -15,061 45,204 15,994 -20,447 -19,624 27,432 -6.20%
Tax -6,577 290 -9,337 -2,142 -2,496 -1,392 -7,825 -2.85%
NP 12,091 -14,771 35,867 13,852 -22,943 -21,016 19,607 -7.73%
-
NP to SH 12,091 -14,771 35,867 13,852 -23,233 -20,931 18,728 -7.02%
-
Tax Rate 35.23% - 20.66% 13.39% - - 28.53% -
Total Cost 467,921 420,547 613,569 432,676 423,276 498,663 534,486 -2.19%
-
Net Worth 996,707 1,013,600 1,073,707 1,023,420 1,150,290 1,184,122 1,184,402 -2.83%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 996,707 1,013,600 1,073,707 1,023,420 1,150,290 1,184,122 1,184,402 -2.83%
NOSH 846,424 846,424 846,424 846,424 846,424 846,424 846,424 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 2.52% -3.64% 5.52% 3.10% -5.73% -4.40% 3.54% -
ROE 1.21% -1.46% 3.34% 1.35% -2.02% -1.77% 1.58% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 56.83 48.04 76.82 52.79 47.33 56.47 65.50 -2.33%
EPS 1.43 -1.75 4.24 1.64 -2.75 -2.47 2.21 -6.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.20 1.27 1.21 1.36 1.40 1.40 -2.80%
Adjusted Per Share Value based on latest NOSH - 846,424
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 56.84 48.05 76.91 52.88 47.41 56.56 65.62 -2.36%
EPS 1.43 -1.75 4.25 1.64 -2.75 -2.48 2.22 -7.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1803 1.2003 1.2715 1.212 1.3622 1.4023 1.4026 -2.83%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.39 0.28 0.50 0.40 0.165 0.30 0.45 -
P/RPS 0.69 0.58 0.65 0.76 0.35 0.53 0.69 0.00%
P/EPS 27.25 -16.01 11.79 24.42 -6.01 -12.12 20.33 4.99%
EY 3.67 -6.25 8.48 4.09 -16.65 -8.25 4.92 -4.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.23 0.39 0.33 0.12 0.21 0.32 0.51%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 23/08/24 21/08/23 22/08/22 16/08/21 13/08/20 29/08/19 24/08/18 -
Price 0.345 0.315 0.50 0.37 0.26 0.265 0.555 -
P/RPS 0.61 0.66 0.65 0.70 0.55 0.47 0.85 -5.37%
P/EPS 24.10 -18.01 11.79 22.59 -9.47 -10.71 25.07 -0.65%
EY 4.15 -5.55 8.48 4.43 -10.56 -9.34 3.99 0.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.26 0.39 0.31 0.19 0.19 0.40 -5.21%

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