[EVERGRN] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -18.71%
YoY- -232.97%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 997,795 1,014,466 941,995 938,670 1,031,662 1,061,688 951,215 0.79%
PBT 93,445 114,860 4,234 -49,017 25,749 65,489 115,448 -3.45%
Tax -25,498 -19,289 -2,657 3,857 -186 -6,377 -11,998 13.37%
NP 67,947 95,571 1,577 -45,160 25,563 59,112 103,450 -6.76%
-
NP to SH 71,679 92,561 170 -42,776 32,169 63,546 107,168 -6.47%
-
Tax Rate 27.29% 16.79% 62.75% - 0.72% 9.74% 10.39% -
Total Cost 929,848 918,895 940,418 983,830 1,006,099 1,002,576 847,765 1.55%
-
Net Worth 1,149,742 1,076,100 869,400 810,208 852,141 820,968 769,363 6.91%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - 51 - - 5,133 7,696 28,210 -
Div Payout % - 0.06% - - 15.96% 12.11% 26.32% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,149,742 1,076,100 869,400 810,208 852,141 820,968 769,363 6.91%
NOSH 846,423 564,290 536,666 512,789 513,338 513,105 512,909 8.69%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 6.81% 9.42% 0.17% -4.81% 2.48% 5.57% 10.88% -
ROE 6.23% 8.60% 0.02% -5.28% 3.78% 7.74% 13.93% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 120.63 196.09 175.53 183.05 200.97 206.91 185.45 -6.91%
EPS 8.67 17.89 0.03 -8.34 6.27 12.39 20.89 -13.62%
DPS 0.00 0.01 0.00 0.00 1.00 1.50 5.50 -
NAPS 1.39 2.08 1.62 1.58 1.66 1.60 1.50 -1.26%
Adjusted Per Share Value based on latest NOSH - 514,080
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 117.88 119.85 111.29 110.90 121.88 125.43 112.38 0.79%
EPS 8.47 10.94 0.02 -5.05 3.80 7.51 12.66 -6.47%
DPS 0.00 0.01 0.00 0.00 0.61 0.91 3.33 -
NAPS 1.3584 1.2713 1.0271 0.9572 1.0068 0.9699 0.909 6.91%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.96 2.36 0.605 0.46 0.58 0.93 1.42 -
P/RPS 0.80 1.20 0.34 0.25 0.29 0.45 0.77 0.63%
P/EPS 11.08 13.19 1,909.90 -5.51 9.26 7.51 6.80 8.46%
EY 9.03 7.58 0.05 -18.13 10.80 13.32 14.71 -7.80%
DY 0.00 0.00 0.00 0.00 1.72 1.61 3.87 -
P/NAPS 0.69 1.13 0.37 0.29 0.35 0.58 0.95 -5.18%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 29/02/16 27/02/15 28/02/14 28/02/13 20/02/12 21/02/11 -
Price 0.965 1.17 1.05 0.515 0.615 1.02 1.43 -
P/RPS 0.80 0.60 0.60 0.28 0.31 0.49 0.77 0.63%
P/EPS 11.14 6.54 3,314.71 -6.17 9.81 8.24 6.84 8.46%
EY 8.98 15.29 0.03 -16.20 10.19 12.14 14.61 -7.78%
DY 0.00 0.01 0.00 0.00 1.63 1.47 3.85 -
P/NAPS 0.69 0.56 0.65 0.33 0.37 0.64 0.95 -5.18%

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