[EVERGRN] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
17-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 28.91%
YoY- -21.53%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 765,511 709,048 547,369 558,718 561,686 391,098 335,041 14.75%
PBT 43,249 100,991 46,234 67,922 115,866 48,468 41,292 0.77%
Tax -2,930 -13,533 -3,121 1,031 -10,691 -2,785 -822 23.58%
NP 40,319 87,458 43,113 68,953 105,175 45,683 40,470 -0.06%
-
NP to SH 42,624 89,094 45,820 72,271 92,102 42,472 40,470 0.86%
-
Tax Rate 6.77% 13.40% 6.75% -1.52% 9.23% 5.75% 1.99% -
Total Cost 725,192 621,590 504,256 489,765 456,511 345,415 294,571 16.19%
-
Net Worth 815,308 748,861 667,032 576,247 508,744 407,923 339,893 15.69%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - 28,210 - - 11,998 19,196 28,324 -
Div Payout % - 31.66% - - 13.03% 45.20% 69.99% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 815,308 748,861 667,032 576,247 508,744 407,923 339,893 15.69%
NOSH 512,772 512,918 513,101 480,205 479,947 479,909 453,191 2.07%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 5.27% 12.33% 7.88% 12.34% 18.72% 11.68% 12.08% -
ROE 5.23% 11.90% 6.87% 12.54% 18.10% 10.41% 11.91% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 149.29 138.24 106.68 116.35 117.03 81.49 73.93 12.42%
EPS 8.31 17.37 8.93 15.05 19.19 8.85 8.93 -1.19%
DPS 0.00 5.50 0.00 0.00 2.50 4.00 6.25 -
NAPS 1.59 1.46 1.30 1.20 1.06 0.85 0.75 13.33%
Adjusted Per Share Value based on latest NOSH - 480,890
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 90.44 83.77 64.67 66.01 66.36 46.21 39.58 14.75%
EPS 5.04 10.53 5.41 8.54 10.88 5.02 4.78 0.88%
DPS 0.00 3.33 0.00 0.00 1.42 2.27 3.35 -
NAPS 0.9632 0.8847 0.7881 0.6808 0.6011 0.4819 0.4016 15.68%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.93 1.55 0.88 0.93 1.84 0.89 0.98 -
P/RPS 0.62 1.12 0.82 0.80 1.57 1.09 1.33 -11.93%
P/EPS 11.19 8.92 9.85 6.18 9.59 10.06 10.97 0.33%
EY 8.94 11.21 10.15 16.18 10.43 9.94 9.11 -0.31%
DY 0.00 3.55 0.00 0.00 1.36 4.49 6.38 -
P/NAPS 0.58 1.06 0.68 0.78 1.74 1.05 1.31 -12.69%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 18/11/11 19/11/10 16/11/09 17/11/08 26/11/07 13/11/06 22/11/05 -
Price 0.88 1.42 1.50 0.70 1.68 1.20 0.93 -
P/RPS 0.59 1.03 1.41 0.60 1.44 1.47 1.26 -11.87%
P/EPS 10.59 8.18 16.80 4.65 8.75 13.56 10.41 0.28%
EY 9.45 12.23 5.95 21.50 11.42 7.38 9.60 -0.26%
DY 0.00 3.87 0.00 0.00 1.49 3.33 6.72 -
P/NAPS 0.55 0.97 1.15 0.58 1.58 1.41 1.24 -12.66%

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