[EVERGRN] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 39.73%
YoY- 135.57%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,203,957 1,298,872 1,277,300 934,827 863,408 893,056 932,860 18.52%
PBT 86,321 90,408 88,308 43,974 32,390 31,988 45,676 52.79%
Tax -18,228 -18,674 -18,196 -8,314 -6,870 -4,284 -7,120 87.03%
NP 68,093 71,734 70,112 35,660 25,520 27,704 38,556 46.05%
-
NP to SH 68,093 71,734 70,112 35,660 25,520 27,704 38,556 46.05%
-
Tax Rate 21.12% 20.66% 20.61% 18.91% 21.21% 13.39% 15.59% -
Total Cost 1,135,864 1,227,138 1,207,188 899,167 837,888 865,352 894,304 17.26%
-
Net Worth 1,081,847 1,073,707 1,057,091 1,031,878 1,023,420 1,023,420 1,031,878 3.19%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - 50,740 - - - - -
Div Payout % - - 72.37% - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 1,081,847 1,073,707 1,057,091 1,031,878 1,023,420 1,023,420 1,031,878 3.19%
NOSH 846,424 846,424 846,424 846,424 846,424 846,424 846,424 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 5.66% 5.52% 5.49% 3.81% 2.96% 3.10% 4.13% -
ROE 6.29% 6.68% 6.63% 3.46% 2.49% 2.71% 3.74% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 142.45 153.63 151.04 110.53 102.08 105.59 110.29 18.58%
EPS 8.05 8.48 8.28 4.22 3.01 3.28 4.56 46.01%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.27 1.25 1.22 1.21 1.21 1.22 3.24%
Adjusted Per Share Value based on latest NOSH - 846,424
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 142.24 153.45 150.91 110.44 102.01 105.51 110.21 18.52%
EPS 8.04 8.47 8.28 4.21 3.02 3.27 4.56 45.89%
DPS 0.00 0.00 5.99 0.00 0.00 0.00 0.00 -
NAPS 1.2781 1.2685 1.2489 1.2191 1.2091 1.2091 1.2191 3.19%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.355 0.50 0.675 0.465 0.39 0.40 0.40 -
P/RPS 0.25 0.33 0.45 0.42 0.38 0.38 0.36 -21.56%
P/EPS 4.41 5.89 8.14 11.03 12.93 12.21 8.77 -36.73%
EY 22.69 16.97 12.28 9.07 7.74 8.19 11.40 58.16%
DY 0.00 0.00 8.89 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.39 0.54 0.38 0.32 0.33 0.33 -10.36%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 22/08/22 23/05/22 25/02/22 29/11/21 16/08/21 17/05/21 -
Price 0.415 0.50 0.695 0.505 0.415 0.37 0.405 -
P/RPS 0.29 0.33 0.46 0.46 0.41 0.35 0.37 -14.97%
P/EPS 5.15 5.89 8.38 11.98 13.75 11.30 8.88 -30.43%
EY 19.41 16.97 11.93 8.35 7.27 8.85 11.26 43.71%
DY 0.00 0.00 8.63 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.39 0.56 0.41 0.34 0.31 0.33 -2.02%

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