[EVERGRN] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
11-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 30.7%
YoY- 53.5%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 855,329 706,185 744,034 571,241 476,824 104,651 52.18%
PBT 114,988 36,460 135,414 91,843 50,055 15,482 49.30%
Tax -3,214 4,431 -7,890 -3,952 1,615 -1,145 22.91%
NP 111,774 40,891 127,524 87,891 51,670 14,337 50.75%
-
NP to SH 113,402 51,035 120,572 78,059 50,852 13,226 53.65%
-
Tax Rate 2.80% -12.15% 5.83% 4.30% -3.23% 7.40% -
Total Cost 743,555 665,294 616,510 483,350 425,154 90,314 52.40%
-
Net Worth 733,423 627,486 552,309 470,764 413,705 317,423 18.22%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 30,789 - 33,608 14,410 46,780 - -
Div Payout % 27.15% - 27.87% 18.46% 91.99% - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 733,423 627,486 552,309 470,764 413,705 317,423 18.22%
NOSH 512,883 514,333 480,269 480,372 481,052 406,953 4.73%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 13.07% 5.79% 17.14% 15.39% 10.84% 13.70% -
ROE 15.46% 8.13% 21.83% 16.58% 12.29% 4.17% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 166.77 137.30 154.92 118.92 99.12 25.72 45.30%
EPS 22.11 9.92 25.11 16.25 10.57 3.25 46.70%
DPS 6.00 0.00 7.00 3.00 9.72 0.00 -
NAPS 1.43 1.22 1.15 0.98 0.86 0.78 12.88%
Adjusted Per Share Value based on latest NOSH - 480,372
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 101.29 83.63 88.11 67.65 56.47 12.39 52.19%
EPS 13.43 6.04 14.28 9.24 6.02 1.57 53.57%
DPS 3.65 0.00 3.98 1.71 5.54 0.00 -
NAPS 0.8685 0.7431 0.6541 0.5575 0.4899 0.3759 18.22%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.71 0.50 1.29 1.30 0.88 0.99 -
P/RPS 1.03 0.36 0.83 1.09 0.89 3.85 -23.16%
P/EPS 7.73 5.04 5.14 8.00 8.32 30.46 -23.97%
EY 12.93 19.85 19.46 12.50 12.01 3.28 31.54%
DY 3.51 0.00 5.43 2.31 11.05 0.00 -
P/NAPS 1.20 0.41 1.12 1.33 1.02 1.27 -1.12%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 17/05/10 25/05/09 26/05/08 11/05/07 16/05/06 - -
Price 1.49 0.69 1.49 1.73 0.86 0.00 -
P/RPS 0.89 0.50 0.96 1.45 0.87 0.00 -
P/EPS 6.74 6.95 5.94 10.65 8.14 0.00 -
EY 14.84 14.38 16.85 9.39 12.29 0.00 -
DY 4.03 0.00 4.70 1.73 11.31 0.00 -
P/NAPS 1.04 0.57 1.30 1.77 1.00 0.00 -

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