[EVERGRN] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
07-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 446,721 426,268 418,604 388,604 0 0 0 -
PBT 55,056 56,162 62,032 62,789 0 0 0 -
Tax -1,096 7,578 -9,128 -17,792 0 0 0 -
NP 53,960 63,740 52,904 44,997 0 0 0 -
-
NP to SH 53,960 58,758 52,904 44,997 0 0 0 -
-
Tax Rate 1.99% -13.49% 14.71% 28.34% - - - -
Total Cost 392,761 362,528 365,700 343,607 0 0 0 -
-
Net Worth 339,893 337,239 317,423 254,918 0 0 0 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/06/04 31/03/04 31/12/03 CAGR
Div 37,765 55,467 - 5,484 - - - -
Div Payout % 69.99% 94.40% - 12.19% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 339,893 337,239 317,423 254,918 0 0 0 -
NOSH 453,191 443,736 406,953 386,240 0 0 0 -
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 12.08% 14.95% 12.64% 11.58% 0.00% 0.00% 0.00% -
ROE 15.88% 17.42% 16.67% 17.65% 0.00% 0.00% 0.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 98.57 96.06 102.86 100.61 0.00 0.00 0.00 -
EPS 11.91 13.24 13.00 11.65 0.00 0.00 0.00 -
DPS 8.33 12.50 0.00 1.42 0.00 0.00 0.00 -
NAPS 0.75 0.76 0.78 0.66 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 386,825
30/09/05 30/06/05 31/03/05 31/12/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 52.78 50.36 49.46 45.91 0.00 0.00 0.00 -
EPS 6.38 6.94 6.25 5.32 0.00 0.00 0.00 -
DPS 4.46 6.55 0.00 0.65 0.00 0.00 0.00 -
NAPS 0.4016 0.3984 0.375 0.3012 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/09/05 30/06/05 31/03/05 - - - - -
Price 0.98 1.08 0.99 0.00 0.00 0.00 0.00 -
P/RPS 0.99 1.12 0.96 0.00 0.00 0.00 0.00 -
P/EPS 8.23 8.16 7.62 0.00 0.00 0.00 0.00 -
EY 12.15 12.26 13.13 0.00 0.00 0.00 0.00 -
DY 8.50 11.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.42 1.27 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/06/04 31/03/04 31/12/03 CAGR
Date 22/11/05 19/08/05 26/05/05 07/03/05 - - - -
Price 0.93 1.02 1.04 0.00 0.00 0.00 0.00 -
P/RPS 0.94 1.06 1.01 0.00 0.00 0.00 0.00 -
P/EPS 7.81 7.70 8.00 0.00 0.00 0.00 0.00 -
EY 12.80 12.98 12.50 0.00 0.00 0.00 0.00 -
DY 8.96 12.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.34 1.33 0.00 0.00 0.00 0.00 -

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 ⃤ & 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