[EVERGRN] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 11698.82%
YoY- 876.84%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 264,178 249,501 246,794 232,128 239,516 226,801 272,230 -0.49%
PBT 13,573 16,922 24,325 24,781 -2,869 -18,344 20,276 -6.46%
Tax -6,085 -5,996 -3,677 -4,275 -319 572 -2,193 18.53%
NP 7,488 10,926 20,648 20,506 -3,188 -17,772 18,083 -13.66%
-
NP to SH 6,769 10,539 20,619 20,058 -2,582 -16,216 19,666 -16.27%
-
Tax Rate 44.83% 35.43% 15.12% 17.25% - - 10.82% -
Total Cost 256,690 238,575 226,146 211,622 242,704 244,573 254,147 0.16%
-
Net Worth 1,175,942 1,210,386 1,053,413 872,086 810,748 846,721 836,960 5.82%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 11,674 16,928 - - - - - -
Div Payout % 172.47% 160.63% - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,175,942 1,210,386 1,053,413 872,086 810,748 846,721 836,960 5.82%
NOSH 846,424 846,424 846,424 512,992 516,400 513,164 513,472 8.68%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 2.83% 4.38% 8.37% 8.83% -1.33% -7.84% 6.64% -
ROE 0.58% 0.87% 1.96% 2.30% -0.32% -1.92% 2.35% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 31.23 29.48 32.10 45.25 46.38 44.20 53.02 -8.43%
EPS 0.80 1.25 2.68 3.91 -0.50 -3.16 3.83 -22.96%
DPS 1.38 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.43 1.37 1.70 1.57 1.65 1.63 -2.61%
Adjusted Per Share Value based on latest NOSH - 512,992
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 31.28 29.55 29.23 27.49 28.36 26.86 32.24 -0.50%
EPS 0.80 1.25 2.44 2.38 -0.31 -1.92 2.33 -16.31%
DPS 1.38 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3926 1.4334 1.2475 1.0328 0.9601 1.0027 0.9912 5.82%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.475 0.85 1.01 1.20 0.54 0.565 0.95 -
P/RPS 1.52 2.88 3.15 2.65 1.16 1.28 1.79 -2.68%
P/EPS 59.37 68.27 37.66 30.69 -108.00 -17.88 24.80 15.65%
EY 1.68 1.46 2.66 3.26 -0.93 -5.59 4.03 -13.56%
DY 2.91 2.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.59 0.74 0.71 0.34 0.34 0.58 -8.51%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 23/05/17 20/05/16 22/05/15 27/05/14 27/05/13 28/05/12 -
Price 0.435 0.90 1.16 1.16 0.515 0.595 0.90 -
P/RPS 1.39 3.05 3.61 2.56 1.11 1.35 1.70 -3.29%
P/EPS 54.37 72.28 43.26 29.67 -103.00 -18.83 23.50 14.99%
EY 1.84 1.38 2.31 3.37 -0.97 -5.31 4.26 -13.05%
DY 3.17 2.22 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.63 0.85 0.68 0.33 0.36 0.55 -9.10%

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