[EVERGRN] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -33.47%
YoY- -57.67%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,100,361 946,083 855,329 706,185 744,034 571,241 476,824 14.94%
PBT 81,497 82,795 114,988 36,460 135,414 91,843 50,055 8.45%
Tax -9,013 -7,032 -3,214 4,431 -7,890 -3,952 1,615 -
NP 72,484 75,763 111,774 40,891 127,524 87,891 51,670 5.79%
-
NP to SH 77,324 79,838 113,402 51,035 120,572 78,059 50,852 7.22%
-
Tax Rate 11.06% 8.49% 2.80% -12.15% 5.83% 4.30% -3.23% -
Total Cost 1,027,877 870,320 743,555 665,294 616,510 483,350 425,154 15.83%
-
Net Worth 836,960 770,223 733,423 627,486 552,309 470,764 413,705 12.44%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 7,688 17,950 30,789 - 33,608 14,410 46,780 -25.96%
Div Payout % 9.94% 22.48% 27.15% - 27.87% 18.46% 91.99% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 836,960 770,223 733,423 627,486 552,309 470,764 413,705 12.44%
NOSH 513,472 513,482 512,883 514,333 480,269 480,372 481,052 1.09%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 6.59% 8.01% 13.07% 5.79% 17.14% 15.39% 10.84% -
ROE 9.24% 10.37% 15.46% 8.13% 21.83% 16.58% 12.29% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 214.30 184.25 166.77 137.30 154.92 118.92 99.12 13.69%
EPS 15.06 15.55 22.11 9.92 25.11 16.25 10.57 6.07%
DPS 1.50 3.50 6.00 0.00 7.00 3.00 9.72 -26.74%
NAPS 1.63 1.50 1.43 1.22 1.15 0.98 0.86 11.23%
Adjusted Per Share Value based on latest NOSH - 514,333
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 130.00 111.77 101.05 83.43 87.90 67.49 56.33 14.94%
EPS 9.14 9.43 13.40 6.03 14.24 9.22 6.01 7.23%
DPS 0.91 2.12 3.64 0.00 3.97 1.70 5.53 -25.95%
NAPS 0.9888 0.91 0.8665 0.7413 0.6525 0.5562 0.4888 12.44%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.95 1.48 1.71 0.50 1.29 1.30 0.88 -
P/RPS 0.44 0.80 1.03 0.36 0.83 1.09 0.89 -11.06%
P/EPS 6.31 9.52 7.73 5.04 5.14 8.00 8.32 -4.50%
EY 15.85 10.51 12.93 19.85 19.46 12.50 12.01 4.72%
DY 1.58 2.36 3.51 0.00 5.43 2.31 11.05 -27.66%
P/NAPS 0.58 0.99 1.20 0.41 1.12 1.33 1.02 -8.97%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 23/05/11 17/05/10 25/05/09 26/05/08 11/05/07 16/05/06 -
Price 0.90 1.22 1.49 0.69 1.49 1.73 0.86 -
P/RPS 0.42 0.66 0.89 0.50 0.96 1.45 0.87 -11.41%
P/EPS 5.98 7.85 6.74 6.95 5.94 10.65 8.14 -5.00%
EY 16.73 12.74 14.84 14.38 16.85 9.39 12.29 5.26%
DY 1.67 2.87 4.03 0.00 4.70 1.73 11.31 -27.27%
P/NAPS 0.55 0.81 1.04 0.57 1.30 1.77 1.00 -9.47%

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