Highlights

[EVERGRN] YoY Quarter Result on 2017-09-30 [#3]

Stock [EVERGRN]: EVERGREEN FIBREBOARD BHD
Announcement Date 14-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     143.50%    YoY -     -10.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 260,133 242,351 256,040 234,488 233,977 248,035 279,675 -1.20%
  YoY % 7.34% -5.35% 9.19% 0.22% -5.67% -11.31% -
  Horiz. % 93.01% 86.65% 91.55% 83.84% 83.66% 88.69% 100.00%
PBT 21,636 22,121 34,757 11,983 -10,298 7,239 24,574 -2.10%
  YoY % -2.19% -36.36% 190.05% 216.36% -242.26% -70.54% -
  Horiz. % 88.04% 90.02% 141.44% 48.76% -41.91% 29.46% 100.00%
Tax -5,084 -6,429 -6,449 -1,434 -1,001 -243 -1,094 29.15%
  YoY % 20.92% 0.31% -349.72% -43.26% -311.93% 77.79% -
  Horiz. % 464.72% 587.66% 589.49% 131.08% 91.50% 22.21% 100.00%
NP 16,552 15,692 28,308 10,549 -11,299 6,996 23,480 -5.66%
  YoY % 5.48% -44.57% 168.35% 193.36% -261.51% -70.20% -
  Horiz. % 70.49% 66.83% 120.56% 44.93% -48.12% 29.80% 100.00%
NP to SH 15,097 16,880 27,586 10,075 -8,134 7,562 24,161 -7.53%
  YoY % -10.56% -38.81% 173.81% 223.86% -207.56% -68.70% -
  Horiz. % 62.48% 69.86% 114.18% 41.70% -33.67% 31.30% 100.00%
Tax Rate 23.50 % 29.06 % 18.55 % 11.97 % - % 3.36 % 4.45 % 31.93%
  YoY % -19.13% 56.66% 54.97% 0.00% 0.00% -24.49% -
  Horiz. % 528.09% 653.03% 416.85% 268.99% 0.00% 75.51% 100.00%
Total Cost 243,581 226,659 227,732 223,939 245,276 241,039 256,195 -0.84%
  YoY % 7.47% -0.47% 1.69% -8.70% 1.76% -5.92% -
  Horiz. % 95.08% 88.47% 88.89% 87.41% 95.74% 94.08% 100.00%
Net Worth 1,170,441 1,107,090 953,716 801,887 808,284 848,795 816,053 6.19%
  YoY % 5.72% 16.08% 18.93% -0.79% -4.77% 4.01% -
  Horiz. % 143.43% 135.66% 116.87% 98.26% 99.05% 104.01% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,170,441 1,107,090 953,716 801,887 808,284 848,795 816,053 6.19%
  YoY % 5.72% 16.08% 18.93% -0.79% -4.77% 4.01% -
  Horiz. % 143.43% 135.66% 116.87% 98.26% 99.05% 104.01% 100.00%
NOSH 848,146 820,067 512,750 514,030 511,572 514,421 513,240 8.72%
  YoY % 3.42% 59.93% -0.25% 0.48% -0.55% 0.23% -
  Horiz. % 165.25% 159.78% 99.90% 100.15% 99.67% 100.23% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 6.36 % 6.47 % 11.06 % 4.50 % -4.83 % 2.82 % 8.40 % -4.53%
  YoY % -1.70% -41.50% 145.78% 193.17% -271.28% -66.43% -
  Horiz. % 75.71% 77.02% 131.67% 53.57% -57.50% 33.57% 100.00%
ROE 1.29 % 1.52 % 2.89 % 1.26 % -1.01 % 0.89 % 2.96 % -12.92%
  YoY % -15.13% -47.40% 129.37% 224.75% -213.48% -69.93% -
  Horiz. % 43.58% 51.35% 97.64% 42.57% -34.12% 30.07% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 30.67 29.55 49.93 45.62 45.74 48.22 54.49 -9.13%
  YoY % 3.79% -40.82% 9.45% -0.26% -5.14% -11.51% -
  Horiz. % 56.29% 54.23% 91.63% 83.72% 83.94% 88.49% 100.00%
EPS 1.78 2.06 5.38 1.96 -1.59 1.47 4.71 -14.96%
  YoY % -13.59% -61.71% 174.49% 223.27% -208.16% -68.79% -
  Horiz. % 37.79% 43.74% 114.23% 41.61% -33.76% 31.21% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3800 1.3500 1.8600 1.5600 1.5800 1.6500 1.5900 -2.33%
  YoY % 2.22% -27.42% 19.23% -1.27% -4.24% 3.77% -
  Horiz. % 86.79% 84.91% 116.98% 98.11% 99.37% 103.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 848,146
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 30.67 28.57 30.19 27.65 27.59 29.24 32.97 -1.20%
  YoY % 7.35% -5.37% 9.19% 0.22% -5.64% -11.31% -
  Horiz. % 93.02% 86.65% 91.57% 83.86% 83.68% 88.69% 100.00%
EPS 1.78 1.99 3.25 1.19 -0.96 0.89 2.85 -7.54%
  YoY % -10.55% -38.77% 173.11% 223.96% -207.87% -68.77% -
  Horiz. % 62.46% 69.82% 114.04% 41.75% -33.68% 31.23% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3800 1.3053 1.1245 0.9455 0.9530 1.0008 0.9622 6.19%
  YoY % 5.72% 16.08% 18.93% -0.79% -4.78% 4.01% -
  Horiz. % 143.42% 135.66% 116.87% 98.26% 99.04% 104.01% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.7900 0.9450 1.9100 0.5550 0.4650 0.6200 0.9300 -
P/RPS 2.58 3.20 3.83 1.22 1.02 1.29 1.71 7.09%
  YoY % -19.38% -16.45% 213.93% 19.61% -20.93% -24.56% -
  Horiz. % 150.88% 187.13% 223.98% 71.35% 59.65% 75.44% 100.00%
P/EPS 44.38 45.91 35.50 28.32 -29.25 42.18 19.76 14.42%
  YoY % -3.33% 29.32% 25.35% 196.82% -169.35% 113.46% -
  Horiz. % 224.60% 232.34% 179.66% 143.32% -148.03% 213.46% 100.00%
EY 2.25 2.18 2.82 3.53 -3.42 2.37 5.06 -12.62%
  YoY % 3.21% -22.70% -20.11% 203.22% -244.30% -53.16% -
  Horiz. % 44.47% 43.08% 55.73% 69.76% -67.59% 46.84% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.57 0.70 1.03 0.36 0.29 0.38 0.58 -0.29%
  YoY % -18.57% -32.04% 186.11% 24.14% -23.68% -34.48% -
  Horiz. % 98.28% 120.69% 177.59% 62.07% 50.00% 65.52% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 14/11/17 28/11/16 20/11/15 21/11/14 29/11/13 23/11/12 18/11/11 -
Price 0.7600 1.0100 2.1400 0.5400 0.4750 0.6200 0.8800 -
P/RPS 2.48 3.42 4.29 1.18 1.04 1.29 1.61 7.46%
  YoY % -27.49% -20.28% 263.56% 13.46% -19.38% -19.88% -
  Horiz. % 154.04% 212.42% 266.46% 73.29% 64.60% 80.12% 100.00%
P/EPS 42.70 49.07 39.78 27.55 -29.87 42.18 18.69 14.75%
  YoY % -12.98% 23.35% 44.39% 192.23% -170.82% 125.68% -
  Horiz. % 228.46% 262.55% 212.84% 147.41% -159.82% 225.68% 100.00%
EY 2.34 2.04 2.51 3.63 -3.35 2.37 5.35 -12.86%
  YoY % 14.71% -18.73% -30.85% 208.36% -241.35% -55.70% -
  Horiz. % 43.74% 38.13% 46.92% 67.85% -62.62% 44.30% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.55 0.75 1.15 0.35 0.30 0.38 0.55 -
  YoY % -26.67% -34.78% 228.57% 16.67% -21.05% -30.91% -
  Horiz. % 100.00% 136.36% 209.09% 63.64% 54.55% 69.09% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

558  226  506  594 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.070.00 
 UMWOG-WA 0.175+0.015 
 CSL 0.035-0.01 
 PUC 0.215+0.01 
 PALETTE 0.37+0.055 
 BJCORP 0.41+0.01 
 UMWOG 0.305+0.02 
 DGB 0.13-0.01 
 HIBISCS 0.78+0.025 
 FRONTKN 0.405+0.03 
Partners & Brokers