[EVERGRN] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 26.56%
YoY- 781.31%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 235,015 296,177 242,167 224,145 171,806 169,885 137,007 9.40%
PBT -15,535 22,456 14,457 34,518 -4,060 24,858 19,261 -
Tax 4,061 -3,620 1,535 3,362 4,271 1,313 244 59.71%
NP -11,474 18,836 15,992 37,880 211 26,171 19,505 -
-
NP to SH -7,371 20,965 18,074 39,130 4,440 26,554 17,251 -
-
Tax Rate - 16.12% -10.62% -9.74% - -5.28% -1.27% -
Total Cost 246,489 277,341 226,175 186,265 171,595 143,714 117,502 13.12%
-
Net Worth 853,846 830,346 769,291 513,296 487,791 537,620 427,200 12.22%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 7,688 - 20,531 - 21,600 - -
Div Payout % - 36.67% - 52.47% - 81.35% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 853,846 830,346 769,291 513,296 487,791 537,620 427,200 12.22%
NOSH 514,365 512,559 512,861 513,296 487,791 480,018 480,000 1.15%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -4.88% 6.36% 6.60% 16.90% 0.12% 15.41% 14.24% -
ROE -0.86% 2.52% 2.35% 7.62% 0.91% 4.94% 4.04% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 45.69 57.78 47.22 43.67 35.22 35.39 28.54 8.15%
EPS -1.44 4.09 3.52 7.63 0.91 5.53 3.59 -
DPS 0.00 1.50 0.00 4.00 0.00 4.50 0.00 -
NAPS 1.66 1.62 1.50 1.00 1.00 1.12 0.89 10.93%
Adjusted Per Share Value based on latest NOSH - 513,296
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 27.83 35.07 28.68 26.54 20.35 20.12 16.22 9.40%
EPS -0.87 2.48 2.14 4.63 0.53 3.14 2.04 -
DPS 0.00 0.91 0.00 2.43 0.00 2.56 0.00 -
NAPS 1.0112 0.9833 0.911 0.6079 0.5777 0.6367 0.5059 12.22%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.58 0.93 1.42 1.40 0.54 1.70 1.22 -
P/RPS 1.27 1.61 3.01 3.21 1.53 4.80 4.27 -18.28%
P/EPS -40.47 22.74 40.29 18.36 59.33 30.73 33.95 -
EY -2.47 4.40 2.48 5.45 1.69 3.25 2.95 -
DY 0.00 1.61 0.00 2.86 0.00 2.65 0.00 -
P/NAPS 0.35 0.57 0.95 1.40 0.54 1.52 1.37 -20.32%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 20/02/12 21/02/11 23/02/10 26/02/09 26/02/08 13/02/07 -
Price 0.615 1.02 1.43 1.62 0.47 1.29 1.19 -
P/RPS 1.35 1.77 3.03 3.71 1.33 3.64 4.17 -17.12%
P/EPS -42.92 24.94 40.58 21.25 51.64 23.32 33.11 -
EY -2.33 4.01 2.46 4.71 1.94 4.29 3.02 -
DY 0.00 1.47 0.00 2.47 0.00 3.49 0.00 -
P/NAPS 0.37 0.63 0.95 1.62 0.47 1.15 1.34 -19.28%

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