[EVERGRN] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
22-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -7.5%
YoY- -7.36%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 619,496 730,524 744,957 731,028 716,852 731,571 748,914 -11.87%
PBT 10,884 63,862 90,562 109,002 120,492 140,726 154,488 -82.91%
Tax -4,964 5,302 1,374 924 -1,480 -9,378 -14,254 -50.46%
NP 5,920 69,164 91,937 109,926 119,012 131,348 140,233 -87.85%
-
NP to SH 18,516 76,711 96,361 112,130 121,220 118,656 122,802 -71.63%
-
Tax Rate 45.61% -8.30% -1.52% -0.85% 1.23% 6.66% 9.23% -
Total Cost 613,576 661,360 653,020 621,102 597,840 600,223 608,681 0.53%
-
Net Worth 627,486 586,275 576,247 547,209 552,309 537,563 508,744 14.99%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - 33,597 15,998 -
Div Payout % - - - - - 28.32% 13.03% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 627,486 586,275 576,247 547,209 552,309 537,563 508,744 14.99%
NOSH 514,333 488,562 480,205 480,008 480,269 479,967 479,947 4.71%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 0.96% 9.47% 12.34% 15.04% 16.60% 17.95% 18.72% -
ROE 2.95% 13.08% 16.72% 20.49% 21.95% 22.07% 24.14% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 120.45 149.53 155.13 152.29 149.26 152.42 156.04 -15.83%
EPS 3.60 15.69 20.07 23.36 25.24 24.72 25.59 -72.91%
DPS 0.00 0.00 0.00 0.00 0.00 7.00 3.33 -
NAPS 1.22 1.20 1.20 1.14 1.15 1.12 1.06 9.81%
Adjusted Per Share Value based on latest NOSH - 479,702
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 73.19 86.31 88.01 86.37 84.69 86.43 88.48 -11.87%
EPS 2.19 9.06 11.38 13.25 14.32 14.02 14.51 -71.61%
DPS 0.00 0.00 0.00 0.00 0.00 3.97 1.89 -
NAPS 0.7413 0.6926 0.6808 0.6465 0.6525 0.6351 0.6011 14.98%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.50 0.54 0.93 1.32 1.29 1.70 1.84 -
P/RPS 0.42 0.36 0.60 0.87 0.86 1.12 1.18 -49.74%
P/EPS 13.89 3.44 4.63 5.65 5.11 6.88 7.19 55.05%
EY 7.20 29.08 21.58 17.70 19.57 14.54 13.91 -35.50%
DY 0.00 0.00 0.00 0.00 0.00 4.12 1.81 -
P/NAPS 0.41 0.45 0.78 1.16 1.12 1.52 1.74 -61.81%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 25/05/09 26/02/09 17/11/08 22/08/08 26/05/08 26/02/08 26/11/07 -
Price 0.69 0.47 0.70 1.19 1.49 1.29 1.68 -
P/RPS 0.57 0.31 0.45 0.78 1.00 0.85 1.08 -34.66%
P/EPS 19.17 2.99 3.49 5.09 5.90 5.22 6.57 104.05%
EY 5.22 33.41 28.67 19.63 16.94 19.16 15.23 -50.99%
DY 0.00 0.00 0.00 0.00 0.00 5.43 1.98 -
P/NAPS 0.57 0.39 0.58 1.04 1.30 1.15 1.58 -49.29%

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