[EVERGRN] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 28.54%
YoY- -24.38%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 647,556 626,653 727,121 842,622 768,616 735,383 748,130 -2.37%
PBT 24,293 -17,229 -24,213 35,176 49,124 68,122 87,570 -19.22%
Tax -5,153 -3,616 -3,329 -9,826 -15,066 -16,431 -14,727 -16.04%
NP 19,140 -20,845 -27,542 25,350 34,058 51,691 72,843 -19.95%
-
NP to SH 19,140 -21,772 -27,598 24,073 31,836 53,958 71,532 -19.71%
-
Tax Rate 21.21% - - 27.93% 30.67% 24.12% 16.82% -
Total Cost 628,416 647,498 754,663 817,272 734,558 683,692 675,287 -1.19%
-
Net Worth 1,023,420 1,133,374 1,184,122 1,192,768 1,168,065 1,107,090 954,444 1.16%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 1,023,420 1,133,374 1,184,122 1,192,768 1,168,065 1,107,090 954,444 1.16%
NOSH 846,424 846,424 846,424 846,424 846,424 846,424 513,142 8.69%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 2.96% -3.33% -3.79% 3.01% 4.43% 7.03% 9.74% -
ROE 1.87% -1.92% -2.33% 2.02% 2.73% 4.87% 7.49% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 76.56 74.09 85.97 99.61 90.81 89.67 145.79 -10.16%
EPS 2.26 -2.57 -3.26 2.85 3.76 6.58 13.94 -26.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.34 1.40 1.41 1.38 1.35 1.86 -6.90%
Adjusted Per Share Value based on latest NOSH - 846,424
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 76.50 74.04 85.91 99.55 90.81 86.88 88.39 -2.37%
EPS 2.26 -2.57 -3.26 2.84 3.76 6.37 8.45 -19.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2091 1.339 1.399 1.4092 1.38 1.308 1.1276 1.16%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.39 0.275 0.26 0.56 0.79 0.945 1.91 -
P/RPS 0.51 0.37 0.30 0.56 0.87 1.05 1.31 -14.53%
P/EPS 17.23 -10.68 -7.97 19.68 21.00 14.36 13.70 3.89%
EY 5.80 -9.36 -12.55 5.08 4.76 6.96 7.30 -3.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.21 0.19 0.40 0.57 0.70 1.03 -17.68%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 29/11/21 25/11/20 27/11/19 23/11/18 14/11/17 28/11/16 20/11/15 -
Price 0.415 0.41 0.265 0.47 0.76 1.01 2.14 -
P/RPS 0.54 0.55 0.31 0.47 0.84 1.13 1.47 -15.35%
P/EPS 18.34 -15.93 -8.12 16.52 20.21 15.35 15.35 3.00%
EY 5.45 -6.28 -12.31 6.05 4.95 6.51 6.51 -2.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.31 0.19 0.33 0.55 0.75 1.15 -18.36%

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