[EVERGRN] YoY TTM Result on 31-Dec-2018 [#4]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -57.1%
YoY- -64.47%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 934,827 859,894 967,928 1,121,717 1,024,322 997,795 1,012,342 -1.31%
PBT 43,974 -95,917 -42,289 26,503 67,504 93,445 108,532 -13.96%
Tax -8,314 -2,745 266 -10,510 -20,123 -25,498 -14,441 -8.78%
NP 35,660 -98,662 -42,023 15,993 47,381 67,947 94,091 -14.91%
-
NP to SH 35,660 -100,262 -42,061 16,057 45,192 71,679 90,904 -14.42%
-
Tax Rate 18.91% - - 39.66% 29.81% 27.29% 13.31% -
Total Cost 899,167 958,556 1,009,951 1,105,724 976,941 929,848 918,251 -0.34%
-
Net Worth 1,031,878 1,023,420 1,167,206 1,184,238 1,168,065 1,149,742 1,035,911 -0.06%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - 11,674 16,928 - 51 -
Div Payout % - - - 72.71% 37.46% - 0.06% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 1,031,878 1,023,420 1,167,206 1,184,238 1,168,065 1,149,742 1,035,911 -0.06%
NOSH 846,424 846,424 846,424 846,424 846,424 846,424 564,290 6.98%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 3.81% -11.47% -4.34% 1.43% 4.63% 6.81% 9.29% -
ROE 3.46% -9.80% -3.60% 1.36% 3.87% 6.23% 8.78% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 110.53 101.67 114.44 132.61 121.02 120.63 195.45 -9.05%
EPS 4.22 -11.85 -4.97 1.90 5.34 8.67 17.55 -21.12%
DPS 0.00 0.00 0.00 1.38 2.00 0.00 0.01 -
NAPS 1.22 1.21 1.38 1.40 1.38 1.39 2.00 -7.90%
Adjusted Per Share Value based on latest NOSH - 846,424
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 110.71 101.83 114.63 132.84 121.30 118.16 119.89 -1.31%
EPS 4.22 -11.87 -4.98 1.90 5.35 8.49 10.77 -14.44%
DPS 0.00 0.00 0.00 1.38 2.00 0.00 0.01 -
NAPS 1.222 1.212 1.3822 1.4024 1.3833 1.3616 1.2268 -0.06%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.465 0.46 0.275 0.35 0.65 0.96 2.36 -
P/RPS 0.42 0.45 0.24 0.26 0.54 0.80 1.21 -16.15%
P/EPS 11.03 -3.88 -5.53 18.44 12.17 11.08 13.45 -3.24%
EY 9.07 -25.77 -18.08 5.42 8.21 9.03 7.44 3.35%
DY 0.00 0.00 0.00 3.94 3.08 0.00 0.00 -
P/NAPS 0.38 0.38 0.20 0.25 0.47 0.69 1.18 -17.19%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 29/03/21 26/02/20 28/02/19 27/02/18 23/02/17 29/02/16 -
Price 0.505 0.46 0.235 0.38 0.535 0.965 1.17 -
P/RPS 0.46 0.45 0.21 0.29 0.44 0.80 0.60 -4.32%
P/EPS 11.98 -3.88 -4.73 20.02 10.02 11.14 6.67 10.24%
EY 8.35 -25.77 -21.16 5.00 9.98 8.98 15.00 -9.29%
DY 0.00 0.00 0.00 3.63 3.74 0.00 0.01 -
P/NAPS 0.41 0.38 0.17 0.27 0.39 0.69 0.59 -5.88%

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