[EVERGRN] YoY Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 28.83%
YoY- 98.68%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 951,215 771,514 730,524 731,571 528,105 457,861 388,604 16.08%
PBT 115,448 80,752 63,862 140,726 67,729 54,243 62,789 10.67%
Tax -11,998 241 5,302 -9,378 -2,542 -219 -17,792 -6.35%
NP 103,450 80,993 69,164 131,348 65,187 54,024 44,997 14.87%
-
NP to SH 107,168 84,950 76,711 118,656 59,722 54,024 44,997 15.55%
-
Tax Rate 10.39% -0.30% -8.30% 6.66% 3.75% 0.40% 28.34% -
Total Cost 847,765 690,521 661,360 600,223 462,918 403,837 343,607 16.23%
-
Net Worth 769,363 702,663 586,275 537,563 451,132 380,967 254,918 20.20%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 28,210 20,515 - 33,597 23,996 37,867 5,484 31.37%
Div Payout % 26.32% 24.15% - 28.32% 40.18% 70.09% 12.19% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 769,363 702,663 586,275 537,563 451,132 380,967 254,918 20.20%
NOSH 512,909 512,893 488,562 479,967 479,927 458,997 386,240 4.83%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 10.88% 10.50% 9.47% 17.95% 12.34% 11.80% 11.58% -
ROE 13.93% 12.09% 13.08% 22.07% 13.24% 14.18% 17.65% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 185.45 150.42 149.53 152.42 110.04 99.75 100.61 10.72%
EPS 20.89 16.56 15.69 24.72 12.44 11.77 11.65 10.21%
DPS 5.50 4.00 0.00 7.00 5.00 8.25 1.42 25.30%
NAPS 1.50 1.37 1.20 1.12 0.94 0.83 0.66 14.65%
Adjusted Per Share Value based on latest NOSH - 480,018
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 112.38 91.15 86.31 86.43 62.39 54.09 45.91 16.08%
EPS 12.66 10.04 9.06 14.02 7.06 6.38 5.32 15.53%
DPS 3.33 2.42 0.00 3.97 2.84 4.47 0.65 31.28%
NAPS 0.909 0.8302 0.6926 0.6351 0.533 0.4501 0.3012 20.20%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 - -
Price 1.42 1.40 0.54 1.70 1.22 0.89 0.00 -
P/RPS 0.77 0.93 0.36 1.12 1.11 0.89 0.00 -
P/EPS 6.80 8.45 3.44 6.88 9.80 7.56 0.00 -
EY 14.71 11.83 29.08 14.54 10.20 13.22 0.00 -
DY 3.87 2.86 0.00 4.12 4.10 9.27 0.00 -
P/NAPS 0.95 1.02 0.45 1.52 1.30 1.07 0.00 -
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 21/02/11 23/02/10 26/02/09 26/02/08 13/02/07 23/02/06 07/03/05 -
Price 1.43 1.62 0.47 1.29 1.19 0.85 0.00 -
P/RPS 0.77 1.08 0.31 0.85 1.08 0.85 0.00 -
P/EPS 6.84 9.78 2.99 5.22 9.56 7.22 0.00 -
EY 14.61 10.22 33.41 19.16 10.46 13.85 0.00 -
DY 3.85 2.47 0.00 5.43 4.20 9.71 0.00 -
P/NAPS 0.95 1.18 0.39 1.15 1.27 1.02 0.00 -

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