[EVERGRN] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 17.1%
YoY- 8.52%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 262,412 266,336 252,180 252,047 235,015 296,177 242,167 1.34%
PBT 25,323 27,290 16,713 -8,147 -15,535 22,456 14,457 9.78%
Tax -9,067 -4,562 -494 4,927 4,061 -3,620 1,535 -
NP 16,256 22,728 16,219 -3,220 -11,474 18,836 15,992 0.27%
-
NP to SH 17,721 21,029 14,369 -6,743 -7,371 20,965 18,074 -0.32%
-
Tax Rate 35.81% 16.72% 2.96% - - 16.12% -10.62% -
Total Cost 246,156 243,608 235,961 255,267 246,489 277,341 226,175 1.41%
-
Net Worth 1,149,742 1,076,100 830,828 807,105 853,846 830,346 769,291 6.91%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - 51 - - - 7,688 - -
Div Payout % - 0.25% - - - 36.67% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,149,742 1,076,100 830,828 807,105 853,846 830,346 769,291 6.91%
NOSH 846,423 564,290 512,857 514,080 514,365 512,559 512,861 8.70%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 6.19% 8.53% 6.43% -1.28% -4.88% 6.36% 6.60% -
ROE 1.54% 1.95% 1.73% -0.84% -0.86% 2.52% 2.35% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 31.72 51.48 49.17 49.03 45.69 57.78 47.22 -6.41%
EPS 2.14 4.06 2.80 -1.31 -1.44 4.09 3.52 -7.95%
DPS 0.00 0.01 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.39 2.08 1.62 1.57 1.66 1.62 1.50 -1.26%
Adjusted Per Share Value based on latest NOSH - 514,080
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 31.00 31.47 29.79 29.78 27.77 34.99 28.61 1.34%
EPS 2.09 2.48 1.70 -0.80 -0.87 2.48 2.14 -0.39%
DPS 0.00 0.01 0.00 0.00 0.00 0.91 0.00 -
NAPS 1.3584 1.2713 0.9816 0.9535 1.0088 0.981 0.9089 6.91%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.96 2.36 0.605 0.46 0.58 0.93 1.42 -
P/RPS 3.03 4.58 1.23 0.94 1.27 1.61 3.01 0.11%
P/EPS 44.81 58.06 21.59 -35.07 -40.47 22.74 40.29 1.78%
EY 2.23 1.72 4.63 -2.85 -2.47 4.40 2.48 -1.75%
DY 0.00 0.00 0.00 0.00 0.00 1.61 0.00 -
P/NAPS 0.69 1.13 0.37 0.29 0.35 0.57 0.95 -5.18%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 29/02/16 27/02/15 28/02/14 28/02/13 20/02/12 21/02/11 -
Price 0.965 1.17 1.05 0.515 0.615 1.02 1.43 -
P/RPS 3.04 2.27 2.14 1.05 1.35 1.77 3.03 0.05%
P/EPS 45.04 28.78 37.48 -39.26 -42.92 24.94 40.58 1.75%
EY 2.22 3.47 2.67 -2.55 -2.33 4.01 2.46 -1.69%
DY 0.00 0.01 0.00 0.00 0.00 1.47 0.00 -
P/NAPS 0.69 0.56 0.65 0.33 0.37 0.63 0.95 -5.18%

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