[EVERGRN] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -93.97%
YoY- -84.73%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 272,230 233,557 238,689 154,874 179,213 166,750 123,614 14.04%
PBT 20,276 4,304 36,957 2,721 30,123 35,433 11,320 10.19%
Tax -2,193 270 -4,696 -1,241 -370 -1,858 -448 30.27%
NP 18,083 4,574 32,261 1,480 29,753 33,575 10,872 8.84%
-
NP to SH 19,666 5,751 33,081 4,629 30,305 28,390 10,054 11.81%
-
Tax Rate 10.82% -6.27% 12.71% 45.61% 1.23% 5.24% 3.96% -
Total Cost 254,147 228,983 206,428 153,394 149,460 133,175 112,742 14.49%
-
Net Worth 836,960 770,223 733,423 627,486 552,309 470,764 413,705 12.44%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - 10,257 - - 4,803 9,621 -
Div Payout % - - 31.01% - - 16.92% 95.69% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 836,960 770,223 733,423 627,486 552,309 470,764 413,705 12.44%
NOSH 513,472 513,482 512,883 514,333 480,269 480,372 481,052 1.09%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 6.64% 1.96% 13.52% 0.96% 16.60% 20.13% 8.80% -
ROE 2.35% 0.75% 4.51% 0.74% 5.49% 6.03% 2.43% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 53.02 45.48 46.54 30.11 37.32 34.71 25.70 12.81%
EPS 3.83 1.12 6.45 0.90 6.31 5.91 2.09 10.61%
DPS 0.00 0.00 2.00 0.00 0.00 1.00 2.00 -
NAPS 1.63 1.50 1.43 1.22 1.15 0.98 0.86 11.23%
Adjusted Per Share Value based on latest NOSH - 514,333
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 32.16 27.59 28.20 18.30 21.17 19.70 14.60 14.05%
EPS 2.32 0.68 3.91 0.55 3.58 3.35 1.19 11.75%
DPS 0.00 0.00 1.21 0.00 0.00 0.57 1.14 -
NAPS 0.9888 0.91 0.8665 0.7413 0.6525 0.5562 0.4888 12.44%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.95 1.48 1.71 0.50 1.29 1.30 0.88 -
P/RPS 1.79 3.25 3.67 1.66 3.46 3.75 3.42 -10.21%
P/EPS 24.80 132.14 26.51 55.56 20.44 22.00 42.11 -8.43%
EY 4.03 0.76 3.77 1.80 4.89 4.55 2.38 9.16%
DY 0.00 0.00 1.17 0.00 0.00 0.77 2.27 -
P/NAPS 0.58 0.99 1.20 0.41 1.12 1.33 1.02 -8.97%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 23/05/11 17/05/10 25/05/09 26/05/08 11/05/07 16/05/06 -
Price 0.90 1.22 1.49 0.69 1.49 1.73 0.86 -
P/RPS 1.70 2.68 3.20 2.29 3.99 4.98 3.35 -10.68%
P/EPS 23.50 108.93 23.10 76.67 23.61 29.27 41.15 -8.90%
EY 4.26 0.92 4.33 1.30 4.23 3.42 2.43 9.79%
DY 0.00 0.00 1.34 0.00 0.00 0.58 2.33 -
P/NAPS 0.55 0.81 1.04 0.57 1.30 1.77 1.00 -9.47%

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