[EVERGRN] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
18-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 20.22%
YoY- -17.72%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 667,000 528,105 521,464 506,348 494,456 457,861 446,721 30.66%
PBT 141,732 67,729 64,624 54,850 45,280 54,243 55,056 87.94%
Tax -7,432 -2,542 -3,713 -2,772 -1,792 -219 -1,096 258.67%
NP 134,300 65,187 60,910 52,078 43,488 54,024 53,960 83.75%
-
NP to SH 113,560 59,722 56,629 48,346 40,216 54,024 53,960 64.29%
-
Tax Rate 5.24% 3.75% 5.75% 5.05% 3.96% 0.40% 1.99% -
Total Cost 532,700 462,918 460,553 454,270 450,968 403,837 392,761 22.55%
-
Net Worth 470,764 451,132 407,923 398,070 413,705 380,967 339,893 24.27%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 19,214 23,996 25,595 19,184 38,484 37,867 37,765 -36.29%
Div Payout % 16.92% 40.18% 45.20% 39.68% 95.69% 70.09% 69.99% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 470,764 451,132 407,923 398,070 413,705 380,967 339,893 24.27%
NOSH 480,372 479,927 479,909 479,603 481,052 458,997 453,191 3.96%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 20.13% 12.34% 11.68% 10.29% 8.80% 11.80% 12.08% -
ROE 24.12% 13.24% 13.88% 12.15% 9.72% 14.18% 15.88% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 138.85 110.04 108.66 105.58 102.79 99.75 98.57 25.68%
EPS 23.64 12.44 11.80 10.08 8.36 11.77 11.91 58.00%
DPS 4.00 5.00 5.33 4.00 8.00 8.25 8.33 -38.70%
NAPS 0.98 0.94 0.85 0.83 0.86 0.83 0.75 19.54%
Adjusted Per Share Value based on latest NOSH - 480,204
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 78.99 62.54 61.75 59.96 58.56 54.22 52.90 30.67%
EPS 13.45 7.07 6.71 5.73 4.76 6.40 6.39 64.31%
DPS 2.28 2.84 3.03 2.27 4.56 4.48 4.47 -36.18%
NAPS 0.5575 0.5342 0.4831 0.4714 0.4899 0.4512 0.4025 24.28%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.30 1.22 0.89 0.85 0.88 0.89 0.98 -
P/RPS 0.94 1.11 0.82 0.81 0.86 0.89 0.99 -3.39%
P/EPS 5.50 9.80 7.54 8.43 10.53 7.56 8.23 -23.58%
EY 18.18 10.20 13.26 11.86 9.50 13.22 12.15 30.85%
DY 3.08 4.10 5.99 4.71 9.09 9.27 8.50 -49.20%
P/NAPS 1.33 1.30 1.05 1.02 1.02 1.07 1.31 1.01%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 11/05/07 13/02/07 13/11/06 18/08/06 16/05/06 23/02/06 22/11/05 -
Price 1.73 1.19 1.20 0.85 0.86 0.85 0.93 -
P/RPS 1.25 1.08 1.10 0.81 0.84 0.85 0.94 20.94%
P/EPS 7.32 9.56 10.17 8.43 10.29 7.22 7.81 -4.23%
EY 13.66 10.46 9.83 11.86 9.72 13.85 12.80 4.43%
DY 2.31 4.20 4.44 4.71 9.30 9.71 8.96 -59.52%
P/NAPS 1.77 1.27 1.41 1.02 1.00 1.02 1.24 26.80%

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