[EVERGRN] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
13-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -37.39%
YoY- -1.76%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 259,962 215,811 225,845 276,382 252,279 241,465 180,600 6.25%
PBT 28,032 -21,593 -12,228 13,769 14,191 41,016 12,078 15.05%
Tax -4,003 -410 -641 -1,811 -2,106 -5,339 -693 33.93%
NP 24,029 -22,003 -12,869 11,958 12,085 35,677 11,385 13.25%
-
NP to SH 23,888 -21,692 -11,683 12,312 12,532 36,493 10,274 15.09%
-
Tax Rate 14.28% - - 13.15% 14.84% 13.02% 5.74% -
Total Cost 235,933 237,814 238,714 264,424 240,194 205,788 169,215 5.69%
-
Net Worth 886,829 779,476 824,983 851,579 780,681 754,496 636,988 5.66%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - 5,129 - 10,265 - -
Div Payout % - - - 41.67% - 28.13% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 886,829 779,476 824,983 851,579 780,681 754,496 636,988 5.66%
NOSH 512,618 512,813 512,412 512,999 513,606 513,263 513,700 -0.03%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 9.24% -10.20% -5.70% 4.33% 4.79% 14.78% 6.30% -
ROE 2.69% -2.78% -1.42% 1.45% 1.61% 4.84% 1.61% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 50.71 42.08 44.07 53.88 49.12 47.05 35.16 6.29%
EPS 4.66 -4.23 -2.28 2.40 2.44 7.11 2.00 15.13%
DPS 0.00 0.00 0.00 1.00 0.00 2.00 0.00 -
NAPS 1.73 1.52 1.61 1.66 1.52 1.47 1.24 5.70%
Adjusted Per Share Value based on latest NOSH - 512,999
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 30.71 25.50 26.68 32.65 29.81 28.53 21.34 6.25%
EPS 2.82 -2.56 -1.38 1.45 1.48 4.31 1.21 15.13%
DPS 0.00 0.00 0.00 0.61 0.00 1.21 0.00 -
NAPS 1.0477 0.9209 0.9747 1.0061 0.9223 0.8914 0.7526 5.66%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.35 0.52 0.505 0.87 1.18 1.48 0.77 -
P/RPS 2.66 1.24 1.15 1.61 2.40 3.15 2.19 3.29%
P/EPS 28.97 -12.29 -22.15 36.25 48.36 20.82 38.50 -4.62%
EY 3.45 -8.13 -4.51 2.76 2.07 4.80 2.60 4.82%
DY 0.00 0.00 0.00 1.15 0.00 1.35 0.00 -
P/NAPS 0.78 0.34 0.31 0.52 0.78 1.01 0.62 3.89%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 19/08/15 29/08/14 29/08/13 13/08/12 22/08/11 16/08/10 24/08/09 -
Price 1.95 0.625 0.50 0.82 1.03 1.55 0.89 -
P/RPS 3.85 1.49 1.13 1.52 2.10 3.29 2.53 7.24%
P/EPS 41.85 -14.78 -21.93 34.17 42.21 21.80 44.50 -1.01%
EY 2.39 -6.77 -4.56 2.93 2.37 4.59 2.25 1.01%
DY 0.00 0.00 0.00 1.22 0.00 1.29 0.00 -
P/NAPS 1.13 0.41 0.31 0.49 0.68 1.05 0.72 7.79%

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