[EVERGRN] YoY Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 71.11%
YoY- -15.0%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 170,630 319,325 233,215 227,412 245,719 264,178 249,501 -6.13%
PBT -19,739 22,077 11,419 -11,746 -10,149 13,573 16,922 -
Tax 160 -4,549 -1,780 -1,510 -791 -6,085 -5,996 -
NP -19,579 17,528 9,639 -13,256 -10,940 7,488 10,926 -
-
NP to SH -19,579 17,528 9,639 -12,152 -10,567 6,769 10,539 -
-
Tax Rate - 20.61% 15.59% - - 44.83% 35.43% -
Total Cost 190,209 301,797 223,576 240,668 256,659 256,690 238,575 -3.70%
-
Net Worth 996,707 1,057,091 1,031,878 1,141,832 1,175,780 1,175,942 1,210,386 -3.18%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - 12,685 - - - 11,674 16,928 -
Div Payout % - 72.37% - - - 172.47% 160.63% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 996,707 1,057,091 1,031,878 1,141,832 1,175,780 1,175,942 1,210,386 -3.18%
NOSH 846,424 846,424 846,424 846,424 846,424 846,424 846,424 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -11.47% 5.49% 4.13% -5.83% -4.45% 2.83% 4.38% -
ROE -1.96% 1.66% 0.93% -1.06% -0.90% 0.58% 0.87% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 20.20 37.76 27.57 26.89 29.05 31.23 29.48 -6.10%
EPS -2.32 2.07 1.14 -1.44 -1.25 0.80 1.25 -
DPS 0.00 1.50 0.00 0.00 0.00 1.38 2.00 -
NAPS 1.18 1.25 1.22 1.35 1.39 1.39 1.43 -3.15%
Adjusted Per Share Value based on latest NOSH - 846,424
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 20.21 37.82 27.62 26.93 29.10 31.28 29.55 -6.13%
EPS -2.32 2.08 1.14 -1.44 -1.25 0.80 1.25 -
DPS 0.00 1.50 0.00 0.00 0.00 1.38 2.00 -
NAPS 1.1803 1.2518 1.222 1.3522 1.3924 1.3926 1.4334 -3.18%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.29 0.675 0.40 0.145 0.365 0.475 0.85 -
P/RPS 1.44 1.79 1.45 0.54 1.26 1.52 2.88 -10.90%
P/EPS -12.51 32.57 35.10 -10.09 -29.22 59.37 68.27 -
EY -7.99 3.07 2.85 -9.91 -3.42 1.68 1.46 -
DY 0.00 2.22 0.00 0.00 0.00 2.91 2.35 -
P/NAPS 0.25 0.54 0.33 0.11 0.26 0.34 0.59 -13.32%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/05/23 23/05/22 17/05/21 29/06/20 24/05/19 28/05/18 23/05/17 -
Price 0.26 0.695 0.405 0.155 0.325 0.435 0.90 -
P/RPS 1.29 1.84 1.47 0.58 1.12 1.39 3.05 -13.35%
P/EPS -11.22 33.53 35.54 -10.79 -26.02 54.37 72.28 -
EY -8.92 2.98 2.81 -9.27 -3.84 1.84 1.38 -
DY 0.00 2.16 0.00 0.00 0.00 3.17 2.22 -
P/NAPS 0.22 0.56 0.33 0.11 0.23 0.31 0.63 -16.07%

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