[EVERGRN] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -646.24%
YoY- -135.94%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,013,284 978,758 941,351 935,696 1,124,464 956,897 916,194 1.69%
PBT 101,720 81,509 -42,907 -38,868 81,075 55,970 143,926 -5.61%
Tax -16,165 -10,206 3,197 3,749 -8,718 -3,799 -7,860 12.75%
NP 85,555 71,303 -39,710 -35,119 72,357 52,171 136,066 -7.43%
-
NP to SH 84,036 68,390 -39,151 -27,708 77,104 55,877 139,621 -8.10%
-
Tax Rate 15.89% 12.52% - - 10.75% 6.79% 5.46% -
Total Cost 927,729 907,455 981,061 970,815 1,052,107 904,726 780,128 2.92%
-
Net Worth 1,024,653 886,829 779,476 824,983 851,579 780,681 754,496 5.22%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 51 - - - 12,818 7,685 41,054 -67.17%
Div Payout % 0.06% - - - 16.62% 13.75% 29.40% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,024,653 886,829 779,476 824,983 851,579 780,681 754,496 5.22%
NOSH 846,424 512,618 512,813 512,412 512,999 513,606 513,263 8.68%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 8.44% 7.29% -4.22% -3.75% 6.43% 5.45% 14.85% -
ROE 8.20% 7.71% -5.02% -3.36% 9.05% 7.16% 18.51% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 125.59 190.93 183.57 182.61 219.19 186.31 178.50 -5.68%
EPS 10.42 13.34 -7.63 -5.41 15.03 10.88 27.20 -14.76%
DPS 0.01 0.00 0.00 0.00 2.50 1.50 8.00 -67.14%
NAPS 1.27 1.73 1.52 1.61 1.66 1.52 1.47 -2.40%
Adjusted Per Share Value based on latest NOSH - 512,412
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 120.00 115.91 111.48 110.81 133.16 113.32 108.50 1.69%
EPS 9.95 8.10 -4.64 -3.28 9.13 6.62 16.53 -8.10%
DPS 0.01 0.00 0.00 0.00 1.52 0.91 4.86 -64.30%
NAPS 1.2134 1.0502 0.9231 0.977 1.0085 0.9245 0.8935 5.22%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.06 1.35 0.52 0.505 0.87 1.18 1.48 -
P/RPS 0.84 0.71 0.28 0.28 0.40 0.63 0.83 0.19%
P/EPS 10.18 10.12 -6.81 -9.34 5.79 10.85 5.44 10.99%
EY 9.83 9.88 -14.68 -10.71 17.28 9.22 18.38 -9.89%
DY 0.01 0.00 0.00 0.00 2.87 1.27 5.41 -64.93%
P/NAPS 0.83 0.78 0.34 0.31 0.52 0.78 1.01 -3.21%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/08/16 19/08/15 29/08/14 29/08/13 13/08/12 22/08/11 16/08/10 -
Price 0.905 1.95 0.625 0.50 0.82 1.03 1.55 -
P/RPS 0.72 1.02 0.34 0.27 0.37 0.55 0.87 -3.10%
P/EPS 8.69 14.62 -8.19 -9.25 5.46 9.47 5.70 7.27%
EY 11.51 6.84 -12.22 -10.81 18.33 10.56 17.55 -6.78%
DY 0.01 0.00 0.00 0.00 3.05 1.46 5.16 -64.65%
P/NAPS 0.71 1.13 0.41 0.31 0.49 0.68 1.05 -6.30%

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