[EVERGRN] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
20-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 23.08%
YoY- 96.8%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 916,194 700,484 737,778 634,238 497,901 213,134 33.84%
PBT 143,926 24,160 116,257 119,273 53,587 28,055 38.65%
Tax -7,860 2,906 -273 -9,799 -2,903 3,815 -
NP 136,066 27,066 115,984 109,474 50,684 31,870 33.66%
-
NP to SH 139,621 35,549 114,200 96,073 48,818 29,378 36.55%
-
Tax Rate 5.46% -12.03% 0.23% 8.22% 5.42% -13.60% -
Total Cost 780,128 673,418 621,794 524,764 447,217 181,264 33.87%
-
Net Worth 754,496 636,988 546,860 509,116 398,569 337,239 17.46%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 41,054 - 21,600 26,417 32,935 13,844 24.27%
Div Payout % 29.40% - 18.91% 27.50% 67.47% 47.13% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 754,496 636,988 546,860 509,116 398,569 337,239 17.46%
NOSH 513,263 513,700 479,702 480,298 480,204 443,736 2.95%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 14.85% 3.86% 15.72% 17.26% 10.18% 14.95% -
ROE 18.51% 5.58% 20.88% 18.87% 12.25% 8.71% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 178.50 136.36 153.80 132.05 103.69 48.03 30.00%
EPS 27.20 6.92 23.81 20.00 10.17 6.62 32.64%
DPS 8.00 0.00 4.50 5.50 6.86 3.12 20.70%
NAPS 1.47 1.24 1.14 1.06 0.83 0.76 14.09%
Adjusted Per Share Value based on latest NOSH - 480,298
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 108.50 82.95 87.37 75.11 58.96 25.24 33.84%
EPS 16.53 4.21 13.52 11.38 5.78 3.48 36.54%
DPS 4.86 0.00 2.56 3.13 3.90 1.64 24.25%
NAPS 0.8935 0.7543 0.6476 0.6029 0.472 0.3994 17.46%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.48 0.77 1.32 1.88 0.85 1.08 -
P/RPS 0.83 0.56 0.86 1.42 0.82 2.25 -18.07%
P/EPS 5.44 11.13 5.54 9.40 8.36 16.31 -19.70%
EY 18.38 8.99 18.04 10.64 11.96 6.13 24.54%
DY 5.41 0.00 3.41 2.93 8.07 2.89 13.35%
P/NAPS 1.01 0.62 1.16 1.77 1.02 1.42 -6.58%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 16/08/10 24/08/09 22/08/08 20/08/07 18/08/06 - -
Price 1.55 0.89 1.19 1.39 0.85 0.00 -
P/RPS 0.87 0.65 0.77 1.05 0.82 0.00 -
P/EPS 5.70 12.86 5.00 6.95 8.36 0.00 -
EY 17.55 7.78 20.01 14.39 11.96 0.00 -
DY 5.16 0.00 3.78 3.96 8.07 0.00 -
P/NAPS 1.05 0.72 1.04 1.31 1.02 0.00 -

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