[EVERGRN] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 1.45%
YoY- -232.97%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 997,795 1,012,342 941,995 938,670 1,031,662 1,061,688 951,215 0.79%
PBT 93,445 108,532 4,234 -49,017 25,749 65,525 115,448 -3.45%
Tax -25,498 -14,441 -2,657 3,857 -186 -6,550 -11,998 13.37%
NP 67,947 94,091 1,577 -45,160 25,563 58,975 103,450 -6.76%
-
NP to SH 71,679 90,904 170 -42,776 32,169 63,409 107,168 -6.47%
-
Tax Rate 27.29% 13.31% 62.75% - 0.72% 10.00% 10.39% -
Total Cost 929,848 918,251 940,418 983,830 1,006,099 1,002,713 847,765 1.55%
-
Net Worth 1,149,742 1,035,911 830,828 807,105 853,846 830,346 769,291 6.91%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - 51 - - 5,129 7,688 28,207 -
Div Payout % - 0.06% - - 15.95% 12.13% 26.32% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,149,742 1,035,911 830,828 807,105 853,846 830,346 769,291 6.91%
NOSH 846,424 564,290 512,857 514,080 514,365 512,559 512,861 8.70%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 6.81% 9.29% 0.17% -4.81% 2.48% 5.55% 10.88% -
ROE 6.23% 8.78% 0.02% -5.30% 3.77% 7.64% 13.93% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 120.63 195.45 183.68 182.59 200.57 207.13 185.47 -6.91%
EPS 8.67 17.55 0.03 -8.32 6.25 12.37 20.90 -13.62%
DPS 0.00 0.01 0.00 0.00 1.00 1.50 5.50 -
NAPS 1.39 2.00 1.62 1.57 1.66 1.62 1.50 -1.26%
Adjusted Per Share Value based on latest NOSH - 514,080
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 118.16 119.89 111.55 111.16 122.17 125.73 112.65 0.79%
EPS 8.49 10.77 0.02 -5.07 3.81 7.51 12.69 -6.47%
DPS 0.00 0.01 0.00 0.00 0.61 0.91 3.34 -
NAPS 1.3616 1.2268 0.9839 0.9558 1.0112 0.9833 0.911 6.92%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.96 2.36 0.605 0.46 0.58 0.93 1.42 -
P/RPS 0.80 1.21 0.33 0.25 0.29 0.45 0.77 0.63%
P/EPS 11.08 13.45 1,825.17 -5.53 9.27 7.52 6.80 8.46%
EY 9.03 7.44 0.05 -18.09 10.78 13.30 14.72 -7.81%
DY 0.00 0.00 0.00 0.00 1.72 1.61 3.87 -
P/NAPS 0.69 1.18 0.37 0.29 0.35 0.57 0.95 -5.18%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 29/02/16 27/02/15 28/02/14 28/02/13 20/02/12 21/02/11 -
Price 0.965 1.17 1.05 0.515 0.615 1.02 1.43 -
P/RPS 0.80 0.60 0.57 0.28 0.31 0.49 0.77 0.63%
P/EPS 11.14 6.67 3,167.65 -6.19 9.83 8.25 6.84 8.46%
EY 8.98 15.00 0.03 -16.16 10.17 12.13 14.61 -7.78%
DY 0.00 0.01 0.00 0.00 1.63 1.47 3.85 -
P/NAPS 0.69 0.59 0.65 0.33 0.37 0.63 0.95 -5.18%

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