[EVERGRN] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
16-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 200.92%
YoY- 90.78%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 248,035 279,675 228,894 211,895 193,204 202,379 137,924 10.26%
PBT 7,239 24,574 23,018 31,435 13,421 36,898 21,044 -16.28%
Tax -243 -1,094 -3,498 -1,187 569 -2,048 -1,400 -25.29%
NP 6,996 23,480 19,520 30,248 13,990 34,850 19,644 -15.79%
-
NP to SH 7,562 24,161 19,520 30,917 16,206 31,581 18,300 -13.68%
-
Tax Rate 3.36% 4.45% 15.20% 3.78% -4.24% 5.55% 6.65% -
Total Cost 241,039 256,195 209,374 181,647 179,214 167,529 118,280 12.58%
-
Net Worth 848,795 816,053 748,010 666,535 577,068 508,751 408,267 12.96%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - 7,685 - - - 9,606 -
Div Payout % - - 39.37% - - - 52.49% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 848,795 816,053 748,010 666,535 577,068 508,751 408,267 12.96%
NOSH 514,421 513,240 512,335 512,719 480,890 479,954 480,314 1.14%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.82% 8.40% 8.53% 14.27% 7.24% 17.22% 14.24% -
ROE 0.89% 2.96% 2.61% 4.64% 2.81% 6.21% 4.48% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 48.22 54.49 44.68 41.33 40.18 42.17 28.72 9.01%
EPS 1.47 4.71 3.81 6.03 3.37 6.58 3.81 -14.66%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 2.00 -
NAPS 1.65 1.59 1.46 1.30 1.20 1.06 0.85 11.67%
Adjusted Per Share Value based on latest NOSH - 512,719
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 29.37 33.12 27.11 25.09 22.88 23.97 16.33 10.26%
EPS 0.90 2.86 2.31 3.66 1.92 3.74 2.17 -13.63%
DPS 0.00 0.00 0.91 0.00 0.00 0.00 1.14 -
NAPS 1.0052 0.9664 0.8858 0.7893 0.6834 0.6025 0.4835 12.96%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.62 0.93 1.55 0.88 0.93 1.84 0.89 -
P/RPS 1.29 1.71 3.47 2.13 2.31 4.36 3.10 -13.58%
P/EPS 42.18 19.76 40.68 14.59 27.60 27.96 23.36 10.34%
EY 2.37 5.06 2.46 6.85 3.62 3.58 4.28 -9.37%
DY 0.00 0.00 0.97 0.00 0.00 0.00 2.25 -
P/NAPS 0.38 0.58 1.06 0.68 0.78 1.74 1.05 -15.56%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 18/11/11 19/11/10 16/11/09 17/11/08 26/11/07 13/11/06 -
Price 0.62 0.88 1.42 1.50 0.70 1.68 1.20 -
P/RPS 1.29 1.61 3.18 3.63 1.74 3.98 4.18 -17.77%
P/EPS 42.18 18.69 37.27 24.88 20.77 25.53 31.50 4.98%
EY 2.37 5.35 2.68 4.02 4.81 3.92 3.17 -4.72%
DY 0.00 0.00 1.06 0.00 0.00 0.00 1.67 -
P/NAPS 0.38 0.55 0.97 1.15 0.58 1.58 1.41 -19.61%

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