[EVERGRN] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
16-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 104.97%
YoY- -36.6%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 960,308 954,756 771,514 729,825 670,948 619,496 730,524 20.06%
PBT 155,946 147,828 80,752 61,645 29,598 10,884 63,862 81.63%
Tax -20,070 -18,784 241 -4,161 -3,868 -4,964 5,302 -
NP 135,876 129,044 80,993 57,484 25,730 5,920 69,164 57.05%
-
NP to SH 139,148 132,324 84,950 61,093 29,806 18,516 76,711 48.89%
-
Tax Rate 12.87% 12.71% -0.30% 6.75% 13.07% 45.61% -8.30% -
Total Cost 824,432 825,712 690,521 672,341 645,218 613,576 661,360 15.87%
-
Net Worth 754,231 733,423 702,663 667,032 635,041 627,486 586,275 18.34%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 41,046 41,030 20,515 - - - - -
Div Payout % 29.50% 31.01% 24.15% - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 754,231 733,423 702,663 667,032 635,041 627,486 586,275 18.34%
NOSH 513,082 512,883 512,893 513,101 512,130 514,333 488,562 3.32%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 14.15% 13.52% 10.50% 7.88% 3.83% 0.96% 9.47% -
ROE 18.45% 18.04% 12.09% 9.16% 4.69% 2.95% 13.08% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 187.16 186.15 150.42 142.24 131.01 120.45 149.53 16.18%
EPS 27.12 25.80 16.56 11.91 5.82 3.60 15.69 44.17%
DPS 8.00 8.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.43 1.37 1.30 1.24 1.22 1.20 14.52%
Adjusted Per Share Value based on latest NOSH - 512,719
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 113.72 113.07 91.37 86.43 79.46 73.36 86.51 20.05%
EPS 16.48 15.67 10.06 7.23 3.53 2.19 9.08 48.95%
DPS 4.86 4.86 2.43 0.00 0.00 0.00 0.00 -
NAPS 0.8932 0.8685 0.8321 0.7899 0.752 0.7431 0.6943 18.34%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.48 1.71 1.40 0.88 0.77 0.50 0.54 -
P/RPS 0.79 0.92 0.93 0.62 0.59 0.42 0.36 69.11%
P/EPS 5.46 6.63 8.45 7.39 13.23 13.89 3.44 36.18%
EY 18.32 15.09 11.83 13.53 7.56 7.20 29.08 -26.57%
DY 5.41 4.68 2.86 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.20 1.02 0.68 0.62 0.41 0.45 71.67%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 16/08/10 17/05/10 23/02/10 16/11/09 24/08/09 25/05/09 26/02/09 -
Price 1.55 1.49 1.62 1.50 0.89 0.69 0.47 -
P/RPS 0.83 0.80 1.08 1.05 0.68 0.57 0.31 93.16%
P/EPS 5.72 5.78 9.78 12.60 15.29 19.17 2.99 54.28%
EY 17.50 17.32 10.22 7.94 6.54 5.22 33.41 -35.09%
DY 5.16 5.37 2.47 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.04 1.18 1.15 0.72 0.57 0.39 93.88%

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