[EVERGRN] YoY TTM Result on 31-Mar-2008 [#1]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 1.61%
YoY- 54.46%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 946,083 855,329 706,185 744,034 571,241 476,824 104,651 44.30%
PBT 82,795 114,988 36,460 135,414 91,843 50,055 15,482 32.22%
Tax -7,032 -3,214 4,431 -7,890 -3,952 1,615 -1,145 35.30%
NP 75,763 111,774 40,891 127,524 87,891 51,670 14,337 31.96%
-
NP to SH 79,838 113,402 51,035 120,572 78,059 50,852 13,226 34.91%
-
Tax Rate 8.49% 2.80% -12.15% 5.83% 4.30% -3.23% 7.40% -
Total Cost 870,320 743,555 665,294 616,510 483,350 425,154 90,314 45.85%
-
Net Worth 770,223 733,423 627,486 552,309 470,764 413,705 317,423 15.91%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 17,950 30,789 - 33,608 14,410 46,780 - -
Div Payout % 22.48% 27.15% - 27.87% 18.46% 91.99% - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 770,223 733,423 627,486 552,309 470,764 413,705 317,423 15.91%
NOSH 513,482 512,883 514,333 480,269 480,372 481,052 406,953 3.94%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 8.01% 13.07% 5.79% 17.14% 15.39% 10.84% 13.70% -
ROE 10.37% 15.46% 8.13% 21.83% 16.58% 12.29% 4.17% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 184.25 166.77 137.30 154.92 118.92 99.12 25.72 38.82%
EPS 15.55 22.11 9.92 25.11 16.25 10.57 3.25 29.79%
DPS 3.50 6.00 0.00 7.00 3.00 9.72 0.00 -
NAPS 1.50 1.43 1.22 1.15 0.98 0.86 0.78 11.50%
Adjusted Per Share Value based on latest NOSH - 480,269
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 111.77 101.05 83.43 87.90 67.49 56.33 12.36 44.31%
EPS 9.43 13.40 6.03 14.24 9.22 6.01 1.56 34.94%
DPS 2.12 3.64 0.00 3.97 1.70 5.53 0.00 -
NAPS 0.91 0.8665 0.7413 0.6525 0.5562 0.4888 0.375 15.91%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.48 1.71 0.50 1.29 1.30 0.88 0.99 -
P/RPS 0.80 1.03 0.36 0.83 1.09 0.89 3.85 -23.02%
P/EPS 9.52 7.73 5.04 5.14 8.00 8.32 30.46 -17.61%
EY 10.51 12.93 19.85 19.46 12.50 12.01 3.28 21.40%
DY 2.36 3.51 0.00 5.43 2.31 11.05 0.00 -
P/NAPS 0.99 1.20 0.41 1.12 1.33 1.02 1.27 -4.06%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 23/05/11 17/05/10 25/05/09 26/05/08 11/05/07 16/05/06 - -
Price 1.22 1.49 0.69 1.49 1.73 0.86 0.00 -
P/RPS 0.66 0.89 0.50 0.96 1.45 0.87 0.00 -
P/EPS 7.85 6.74 6.95 5.94 10.65 8.14 0.00 -
EY 12.74 14.84 14.38 16.85 9.39 12.29 0.00 -
DY 2.87 4.03 0.00 4.70 1.73 11.31 0.00 -
P/NAPS 0.81 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