[EVERGRN] YoY TTM Result on 30-Sep-2022 [#3]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 17.19%
YoY- 213.88%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 838,148 1,190,239 880,797 867,460 1,006,216 1,098,328 1,031,404 -3.39%
PBT -80,508 84,422 -54,395 -35,305 -32,886 53,556 69,513 -
Tax -3,925 -16,832 -4,282 -21 -4,013 -14,883 -18,929 -23.05%
NP -84,433 67,590 -58,677 -35,326 -36,899 38,673 50,584 -
-
NP to SH -84,433 67,590 -59,350 -36,235 -35,614 37,429 49,319 -
-
Tax Rate - 19.94% - - - 27.79% 27.23% -
Total Cost 922,581 1,122,649 939,474 902,786 1,043,115 1,059,655 980,820 -1.01%
-
Net Worth 1,005,153 1,081,847 1,023,420 1,133,374 1,184,122 1,192,768 1,168,065 -2.47%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - 12,685 - - - 11,674 16,928 -
Div Payout % - 18.77% - - - 31.19% 34.32% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 1,005,153 1,081,847 1,023,420 1,133,374 1,184,122 1,192,768 1,168,065 -2.47%
NOSH 846,424 846,424 846,424 846,424 846,424 846,424 846,424 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -10.07% 5.68% -6.66% -4.07% -3.67% 3.52% 4.90% -
ROE -8.40% 6.25% -5.80% -3.20% -3.01% 3.14% 4.22% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 99.23 140.82 104.14 102.56 118.97 129.84 121.85 -3.36%
EPS -10.00 8.00 -7.02 -4.28 -4.21 4.42 5.83 -
DPS 0.00 1.50 0.00 0.00 0.00 1.38 2.00 -
NAPS 1.19 1.28 1.21 1.34 1.40 1.41 1.38 -2.43%
Adjusted Per Share Value based on latest NOSH - 846,424
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 99.02 140.62 104.06 102.49 118.88 129.76 121.85 -3.39%
EPS -9.98 7.99 -7.01 -4.28 -4.21 4.42 5.83 -
DPS 0.00 1.50 0.00 0.00 0.00 1.38 2.00 -
NAPS 1.1875 1.2781 1.2091 1.339 1.399 1.4092 1.38 -2.47%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.355 0.355 0.39 0.275 0.26 0.56 0.79 -
P/RPS 0.36 0.25 0.37 0.27 0.22 0.43 0.65 -9.37%
P/EPS -3.55 4.44 -5.56 -6.42 -6.17 12.66 13.56 -
EY -28.16 22.53 -17.99 -15.58 -16.19 7.90 7.38 -
DY 0.00 4.23 0.00 0.00 0.00 2.46 2.53 -
P/NAPS 0.30 0.28 0.32 0.21 0.19 0.40 0.57 -10.14%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 27/11/23 29/11/22 29/11/21 25/11/20 27/11/19 23/11/18 14/11/17 -
Price 0.32 0.415 0.415 0.41 0.265 0.47 0.76 -
P/RPS 0.32 0.29 0.40 0.40 0.22 0.36 0.62 -10.43%
P/EPS -3.20 5.19 -5.91 -9.57 -6.29 10.62 13.04 -
EY -31.24 19.27 -16.91 -10.45 -15.89 9.41 7.67 -
DY 0.00 3.61 0.00 0.00 0.00 2.94 2.63 -
P/NAPS 0.27 0.32 0.34 0.31 0.19 0.33 0.55 -11.17%

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