[EVERGRN] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 69.02%
YoY- 10.74%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,031,662 1,061,688 951,215 771,514 730,524 731,571 528,105 11.79%
PBT 25,749 65,525 115,448 80,752 63,862 140,724 67,730 -14.87%
Tax -186 -6,550 -11,998 241 5,302 -9,378 -2,542 -35.30%
NP 25,563 58,975 103,450 80,993 69,164 131,346 65,188 -14.43%
-
NP to SH 32,169 63,409 107,168 84,950 76,711 118,657 59,723 -9.78%
-
Tax Rate 0.72% 10.00% 10.39% -0.30% -8.30% 6.66% 3.75% -
Total Cost 1,006,099 1,002,713 847,765 690,521 661,360 600,225 462,917 13.79%
-
Net Worth 853,846 830,346 769,291 513,296 487,791 537,620 427,200 12.22%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 5,129 7,688 28,207 20,531 - 38,412 19,227 -19.75%
Div Payout % 15.95% 12.13% 26.32% 24.17% - 32.37% 32.19% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 853,846 830,346 769,291 513,296 487,791 537,620 427,200 12.22%
NOSH 514,365 512,559 512,861 513,296 487,791 480,018 480,000 1.15%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 2.48% 5.55% 10.88% 10.50% 9.47% 17.95% 12.34% -
ROE 3.77% 7.64% 13.93% 16.55% 15.73% 22.07% 13.98% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 200.57 207.13 185.47 150.31 149.76 152.40 110.02 10.51%
EPS 6.25 12.37 20.90 16.55 15.73 24.72 12.44 -10.82%
DPS 1.00 1.50 5.50 4.00 0.00 8.00 4.00 -20.61%
NAPS 1.66 1.62 1.50 1.00 1.00 1.12 0.89 10.93%
Adjusted Per Share Value based on latest NOSH - 513,296
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 121.88 125.43 112.38 91.15 86.31 86.43 62.39 11.79%
EPS 3.80 7.49 12.66 10.04 9.06 14.02 7.06 -9.80%
DPS 0.61 0.91 3.33 2.43 0.00 4.54 2.27 -19.65%
NAPS 1.0088 0.981 0.9089 0.6064 0.5763 0.6352 0.5047 12.22%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.58 0.93 1.42 1.40 0.54 1.70 1.22 -
P/RPS 0.29 0.45 0.77 0.93 0.36 1.12 1.11 -20.02%
P/EPS 9.27 7.52 6.80 8.46 3.43 6.88 9.81 -0.93%
EY 10.78 13.30 14.72 11.82 29.12 14.54 10.20 0.92%
DY 1.72 1.61 3.87 2.86 0.00 4.71 3.28 -10.19%
P/NAPS 0.35 0.57 0.95 1.40 0.54 1.52 1.37 -20.32%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 20/02/12 21/02/11 23/02/10 26/02/09 26/02/08 13/02/07 -
Price 0.615 1.02 1.43 1.62 0.47 1.29 1.19 -
P/RPS 0.31 0.49 0.77 1.08 0.31 0.85 1.08 -18.76%
P/EPS 9.83 8.25 6.84 9.79 2.99 5.22 9.56 0.46%
EY 10.17 12.13 14.61 10.22 33.46 19.16 10.46 -0.46%
DY 1.63 1.47 3.85 2.47 0.00 6.20 3.36 -11.34%
P/NAPS 0.37 0.63 0.95 1.62 0.47 1.15 1.34 -19.28%

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