[EVERGRN] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
19-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 199.82%
YoY- 274.68%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,069,932 1,013,622 1,013,284 978,758 941,351 935,696 1,124,464 -0.82%
PBT 67,448 69,998 101,720 81,509 -42,907 -38,868 81,075 -3.01%
Tax -17,966 -20,274 -16,165 -10,206 3,197 3,749 -8,718 12.80%
NP 49,482 49,724 85,555 71,303 -39,710 -35,119 72,357 -6.13%
-
NP to SH 47,181 51,102 84,036 68,390 -39,151 -27,708 77,104 -7.85%
-
Tax Rate 26.64% 28.96% 15.89% 12.52% - - 10.75% -
Total Cost 1,020,450 963,898 927,729 907,455 981,061 970,815 1,052,107 -0.50%
-
Net Worth 1,184,402 1,168,065 1,024,653 886,829 779,476 824,983 851,579 5.64%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 11,674 16,928 51 - - - 12,818 -1.54%
Div Payout % 24.74% 33.13% 0.06% - - - 16.62% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,184,402 1,168,065 1,024,653 886,829 779,476 824,983 851,579 5.64%
NOSH 846,424 846,424 846,424 512,618 512,813 512,412 512,999 8.69%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 4.62% 4.91% 8.44% 7.29% -4.22% -3.75% 6.43% -
ROE 3.98% 4.37% 8.20% 7.71% -5.02% -3.36% 9.05% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 126.47 119.75 125.59 190.93 183.57 182.61 219.19 -8.75%
EPS 5.58 6.04 10.42 13.34 -7.63 -5.41 15.03 -15.21%
DPS 1.38 2.00 0.01 0.00 0.00 0.00 2.50 -9.42%
NAPS 1.40 1.38 1.27 1.73 1.52 1.61 1.66 -2.79%
Adjusted Per Share Value based on latest NOSH - 512,618
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 126.71 120.04 120.00 115.91 111.48 110.81 133.16 -0.82%
EPS 5.59 6.05 9.95 8.10 -4.64 -3.28 9.13 -7.84%
DPS 1.38 2.00 0.01 0.00 0.00 0.00 1.52 -1.59%
NAPS 1.4026 1.3833 1.2134 1.0502 0.9231 0.977 1.0085 5.64%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.45 0.84 1.06 1.35 0.52 0.505 0.87 -
P/RPS 0.36 0.70 0.84 0.71 0.28 0.28 0.40 -1.73%
P/EPS 8.07 13.91 10.18 10.12 -6.81 -9.34 5.79 5.68%
EY 12.39 7.19 9.83 9.88 -14.68 -10.71 17.28 -5.39%
DY 3.07 2.38 0.01 0.00 0.00 0.00 2.87 1.12%
P/NAPS 0.32 0.61 0.83 0.78 0.34 0.31 0.52 -7.76%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 24/08/18 21/08/17 23/08/16 19/08/15 29/08/14 29/08/13 13/08/12 -
Price 0.555 0.82 0.905 1.95 0.625 0.50 0.82 -
P/RPS 0.44 0.68 0.72 1.02 0.34 0.27 0.37 2.92%
P/EPS 9.95 13.58 8.69 14.62 -8.19 -9.25 5.46 10.51%
EY 10.05 7.36 11.51 6.84 -12.22 -10.81 18.33 -9.52%
DY 2.49 2.44 0.01 0.00 0.00 0.00 3.05 -3.32%
P/NAPS 0.40 0.59 0.71 1.13 0.41 0.31 0.49 -3.32%

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