[EVERGRN] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 121.95%
YoY- -60.12%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 276,382 252,279 241,465 180,600 186,301 192,557 129,560 13.44%
PBT 13,769 14,191 41,016 12,078 24,378 43,535 16,105 -2.57%
Tax -1,811 -2,106 -5,339 -693 832 -6,785 -938 11.57%
NP 11,958 12,085 35,677 11,385 25,210 36,750 15,167 -3.88%
-
NP to SH 12,312 12,532 36,493 10,274 25,760 32,132 14,118 -2.25%
-
Tax Rate 13.15% 14.84% 13.02% 5.74% -3.41% 15.59% 5.82% -
Total Cost 264,424 240,194 205,788 169,215 161,091 155,807 114,393 14.97%
-
Net Worth 851,579 780,681 754,496 636,988 546,860 509,116 398,569 13.47%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 5,129 - 10,265 - - 12,007 - -
Div Payout % 41.67% - 28.13% - - 37.37% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 851,579 780,681 754,496 636,988 546,860 509,116 398,569 13.47%
NOSH 512,999 513,606 513,263 513,700 479,702 480,298 480,204 1.10%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 4.33% 4.79% 14.78% 6.30% 13.53% 19.09% 11.71% -
ROE 1.45% 1.61% 4.84% 1.61% 4.71% 6.31% 3.54% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 53.88 49.12 47.05 35.16 38.84 40.09 26.98 12.20%
EPS 2.40 2.44 7.11 2.00 5.37 6.69 2.94 -3.32%
DPS 1.00 0.00 2.00 0.00 0.00 2.50 0.00 -
NAPS 1.66 1.52 1.47 1.24 1.14 1.06 0.83 12.23%
Adjusted Per Share Value based on latest NOSH - 513,700
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 32.73 29.88 28.60 21.39 22.06 22.80 15.34 13.44%
EPS 1.46 1.48 4.32 1.22 3.05 3.81 1.67 -2.21%
DPS 0.61 0.00 1.22 0.00 0.00 1.42 0.00 -
NAPS 1.0085 0.9245 0.8935 0.7543 0.6476 0.6029 0.472 13.47%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.87 1.18 1.48 0.77 1.32 1.88 0.85 -
P/RPS 1.61 2.40 3.15 2.19 3.40 4.69 3.15 -10.57%
P/EPS 36.25 48.36 20.82 38.50 24.58 28.10 28.91 3.83%
EY 2.76 2.07 4.80 2.60 4.07 3.56 3.46 -3.69%
DY 1.15 0.00 1.35 0.00 0.00 1.33 0.00 -
P/NAPS 0.52 0.78 1.01 0.62 1.16 1.77 1.02 -10.61%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 13/08/12 22/08/11 16/08/10 24/08/09 22/08/08 20/08/07 18/08/06 -
Price 0.82 1.03 1.55 0.89 1.19 1.39 0.85 -
P/RPS 1.52 2.10 3.29 2.53 3.06 3.47 3.15 -11.42%
P/EPS 34.17 42.21 21.80 44.50 22.16 20.78 28.91 2.82%
EY 2.93 2.37 4.59 2.25 4.51 4.81 3.46 -2.73%
DY 1.22 0.00 1.29 0.00 0.00 1.80 0.00 -
P/NAPS 0.49 0.68 1.05 0.72 1.04 1.31 1.02 -11.49%

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