[EVERGRN] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 30.38%
YoY- -207.56%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 242,351 256,040 234,488 233,977 248,035 279,675 228,894 0.95%
PBT 22,121 34,757 11,983 -10,298 7,239 24,574 23,018 -0.65%
Tax -6,429 -6,449 -1,434 -1,001 -243 -1,094 -3,498 10.66%
NP 15,692 28,308 10,549 -11,299 6,996 23,480 19,520 -3.56%
-
NP to SH 16,880 27,586 10,075 -8,134 7,562 24,161 19,520 -2.39%
-
Tax Rate 29.06% 18.55% 11.97% - 3.36% 4.45% 15.20% -
Total Cost 226,659 227,732 223,939 245,276 241,039 256,195 209,374 1.32%
-
Net Worth 1,107,090 953,716 801,887 808,284 848,795 816,053 748,010 6.74%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - 7,685 -
Div Payout % - - - - - - 39.37% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,107,090 953,716 801,887 808,284 848,795 816,053 748,010 6.74%
NOSH 846,424 512,750 514,030 511,572 514,421 513,240 512,335 8.71%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 6.47% 11.06% 4.50% -4.83% 2.82% 8.40% 8.53% -
ROE 1.52% 2.89% 1.26% -1.01% 0.89% 2.96% 2.61% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 29.55 49.93 45.62 45.74 48.22 54.49 44.68 -6.65%
EPS 2.06 5.38 1.96 -1.59 1.47 4.71 3.81 -9.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 1.35 1.86 1.56 1.58 1.65 1.59 1.46 -1.29%
Adjusted Per Share Value based on latest NOSH - 511,572
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 28.63 30.25 27.70 27.64 29.30 33.04 27.04 0.95%
EPS 1.99 3.26 1.19 -0.96 0.89 2.85 2.31 -2.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.91 -
NAPS 1.308 1.1268 0.9474 0.9549 1.0028 0.9641 0.8837 6.74%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.945 1.91 0.555 0.465 0.62 0.93 1.55 -
P/RPS 3.20 3.83 1.22 1.02 1.29 1.71 3.47 -1.33%
P/EPS 45.91 35.50 28.32 -29.25 42.18 19.76 40.68 2.03%
EY 2.18 2.82 3.53 -3.42 2.37 5.06 2.46 -1.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.97 -
P/NAPS 0.70 1.03 0.36 0.29 0.38 0.58 1.06 -6.67%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 20/11/15 21/11/14 29/11/13 23/11/12 18/11/11 19/11/10 -
Price 1.01 2.14 0.54 0.475 0.62 0.88 1.42 -
P/RPS 3.42 4.29 1.18 1.04 1.29 1.61 3.18 1.21%
P/EPS 49.07 39.78 27.55 -29.87 42.18 18.69 37.27 4.68%
EY 2.04 2.51 3.63 -3.35 2.37 5.35 2.68 -4.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.06 -
P/NAPS 0.75 1.15 0.35 0.30 0.38 0.55 0.97 -4.19%

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