[EVERGRN] YoY Quarter Result on 30-Sep-2018 [#3]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -55.31%
YoY- -64.6%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 201,028 226,320 249,474 288,529 260,133 242,351 256,040 -3.94%
PBT 8,299 3,218 -4,589 7,744 21,636 22,121 34,757 -21.21%
Tax -3,011 -1,120 -1,937 -2,001 -5,084 -6,429 -6,449 -11.91%
NP 5,288 2,098 -6,526 5,743 16,552 15,692 28,308 -24.37%
-
NP to SH 5,288 1,461 -6,667 5,345 15,097 16,880 27,586 -24.04%
-
Tax Rate 36.28% 34.80% - 25.84% 23.50% 29.06% 18.55% -
Total Cost 195,740 224,222 256,000 282,786 243,581 226,659 227,732 -2.48%
-
Net Worth 1,023,420 1,133,374 1,184,122 1,192,768 1,168,065 1,107,090 953,716 1.18%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 1,023,420 1,133,374 1,184,122 1,192,768 1,168,065 1,107,090 953,716 1.18%
NOSH 846,424 846,424 846,424 846,424 846,424 846,424 512,750 8.70%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 2.63% 0.93% -2.62% 1.99% 6.36% 6.47% 11.06% -
ROE 0.52% 0.13% -0.56% 0.45% 1.29% 1.52% 2.89% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 23.77 26.76 29.50 34.11 30.73 29.55 49.93 -11.62%
EPS 0.63 0.17 -0.79 0.63 1.78 2.06 5.38 -30.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.34 1.40 1.41 1.38 1.35 1.86 -6.90%
Adjusted Per Share Value based on latest NOSH - 846,424
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 23.75 26.74 29.47 34.09 30.73 28.63 30.25 -3.94%
EPS 0.62 0.17 -0.79 0.63 1.78 1.99 3.26 -24.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2091 1.339 1.399 1.4092 1.38 1.308 1.1268 1.18%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.39 0.275 0.26 0.56 0.79 0.945 1.91 -
P/RPS 1.64 1.03 0.88 1.64 2.57 3.20 3.83 -13.17%
P/EPS 62.38 159.20 -32.98 88.63 44.29 45.91 35.50 9.84%
EY 1.60 0.63 -3.03 1.13 2.26 2.18 2.82 -9.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.21 0.19 0.40 0.57 0.70 1.03 -17.68%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 29/11/21 25/11/20 27/11/19 23/11/18 14/11/17 28/11/16 20/11/15 -
Price 0.415 0.41 0.265 0.47 0.76 1.01 2.14 -
P/RPS 1.75 1.53 0.90 1.38 2.47 3.42 4.29 -13.86%
P/EPS 66.38 237.36 -33.62 74.39 42.61 49.07 39.78 8.90%
EY 1.51 0.42 -2.97 1.34 2.35 2.04 2.51 -8.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.31 0.19 0.33 0.55 0.75 1.15 -18.36%

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