[EVERGRN] YoY TTM Result on 30-Sep-2006 [#3]

Announcement Date
13-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 14.77%
YoY- 8.15%
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 719,175 728,603 698,693 513,918 453,575 12.20%
PBT 42,174 92,780 135,127 61,420 56,956 -7.23%
Tax 1,150 2,344 -10,447 -2,184 -5,152 -
NP 43,324 95,124 124,680 59,236 51,804 -4.36%
-
NP to SH 50,260 98,825 109,354 56,026 51,804 -0.75%
-
Tax Rate -2.73% -2.53% 7.73% 3.56% 9.05% -
Total Cost 675,851 633,479 574,013 454,682 401,771 13.87%
-
Net Worth 666,535 577,068 508,751 408,267 339,551 18.35%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - 21,600 16,811 28,416 31,257 -
Div Payout % - 21.86% 15.37% 50.72% 60.34% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 666,535 577,068 508,751 408,267 339,551 18.35%
NOSH 512,719 480,890 479,954 480,314 452,734 3.15%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 6.02% 13.06% 17.84% 11.53% 11.42% -
ROE 7.54% 17.13% 21.49% 13.72% 15.26% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 140.27 151.51 145.57 107.00 100.19 8.77%
EPS 9.80 20.55 22.78 11.66 11.44 -3.79%
DPS 0.00 4.50 3.50 5.92 6.90 -
NAPS 1.30 1.20 1.06 0.85 0.75 14.73%
Adjusted Per Share Value based on latest NOSH - 480,314
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 85.17 86.28 82.74 60.86 53.71 12.20%
EPS 5.95 11.70 12.95 6.63 6.13 -0.74%
DPS 0.00 2.56 1.99 3.37 3.70 -
NAPS 0.7893 0.6834 0.6025 0.4835 0.4021 18.35%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.88 0.93 1.84 0.89 0.98 -
P/RPS 0.63 0.61 1.26 0.83 0.98 -10.45%
P/EPS 8.98 4.53 8.08 7.63 8.56 1.20%
EY 11.14 22.10 12.38 13.11 11.68 -1.17%
DY 0.00 4.84 1.90 6.65 7.05 -
P/NAPS 0.68 0.78 1.74 1.05 1.31 -15.10%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 16/11/09 17/11/08 26/11/07 13/11/06 22/11/05 -
Price 1.50 0.70 1.68 1.20 0.93 -
P/RPS 1.07 0.46 1.15 1.12 0.93 3.56%
P/EPS 15.30 3.41 7.37 10.29 8.13 17.11%
EY 6.54 29.36 13.56 9.72 12.30 -14.59%
DY 0.00 6.43 2.08 4.93 7.42 -
P/NAPS 1.15 0.58 1.58 1.41 1.24 -1.86%

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