[EVERGRN] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 58.95%
YoY- -73.72%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 1,088,920 1,061,688 1,020,681 971,672 934,228 951,215 945,397 9.87%
PBT 81,104 65,489 57,665 36,990 17,216 115,448 134,654 -28.65%
Tax -8,772 -6,377 -3,906 -3,672 1,080 -11,998 -18,044 -38.14%
NP 72,332 59,112 53,758 33,318 18,296 103,450 116,610 -27.24%
-
NP to SH 78,664 63,546 56,832 36,566 23,004 107,168 118,792 -24.00%
-
Tax Rate 10.82% 9.74% 6.77% 9.93% -6.27% 10.39% 13.40% -
Total Cost 1,016,588 1,002,576 966,922 938,354 915,932 847,765 828,786 14.57%
-
Net Worth 836,960 820,968 815,308 780,622 770,223 769,363 748,861 7.68%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 7,696 - - - 28,210 37,614 -
Div Payout % - 12.11% - - - 26.32% 31.66% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 836,960 820,968 815,308 780,622 770,223 769,363 748,861 7.68%
NOSH 513,472 513,105 512,772 513,567 513,482 512,909 512,918 0.07%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 6.64% 5.57% 5.27% 3.43% 1.96% 10.88% 12.33% -
ROE 9.40% 7.74% 6.97% 4.68% 2.99% 13.93% 15.86% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 212.07 206.91 199.05 189.20 181.94 185.45 184.32 9.79%
EPS 15.32 12.39 11.08 7.12 4.48 20.89 23.16 -24.06%
DPS 0.00 1.50 0.00 0.00 0.00 5.50 7.33 -
NAPS 1.63 1.60 1.59 1.52 1.50 1.50 1.46 7.61%
Adjusted Per Share Value based on latest NOSH - 513,606
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 128.95 125.73 120.87 115.07 110.63 112.65 111.96 9.86%
EPS 9.32 7.53 6.73 4.33 2.72 12.69 14.07 -23.99%
DPS 0.00 0.91 0.00 0.00 0.00 3.34 4.45 -
NAPS 0.9912 0.9722 0.9655 0.9244 0.9121 0.9111 0.8868 7.69%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.95 0.93 0.93 1.18 1.48 1.42 1.55 -
P/RPS 0.45 0.45 0.47 0.62 0.81 0.77 0.84 -34.01%
P/EPS 6.20 7.51 8.39 16.57 33.04 6.80 6.69 -4.94%
EY 16.13 13.32 11.92 6.03 3.03 14.71 14.94 5.23%
DY 0.00 1.61 0.00 0.00 0.00 3.87 4.73 -
P/NAPS 0.58 0.58 0.58 0.78 0.99 0.95 1.06 -33.07%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 20/02/12 18/11/11 22/08/11 23/05/11 21/02/11 19/11/10 -
Price 0.90 1.02 0.88 1.03 1.22 1.43 1.42 -
P/RPS 0.42 0.49 0.44 0.54 0.67 0.77 0.77 -33.21%
P/EPS 5.87 8.24 7.94 14.47 27.23 6.84 6.13 -2.84%
EY 17.02 12.14 12.59 6.91 3.67 14.61 16.31 2.87%
DY 0.00 1.47 0.00 0.00 0.00 3.85 5.16 -
P/NAPS 0.55 0.64 0.55 0.68 0.81 0.95 0.97 -31.47%

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