[EVERGRN] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Annualized Quarter Result
Revenue	731,571	748,914	718,614	667,000	528,105	521,464	506,348	27.71%
YoY %	-2.32%	4.22%	7.74%	26.30%	1.27%	2.99%	-	-
Horiz. %	144.48%	147.90%	141.92%	131.73%	104.30%	102.99%	100.00%	-
PBT	140,726	154,488	157,936	141,732	67,729	64,624	54,850	87.09%
YoY %	-8.91%	-2.18%	11.43%	109.26%	4.80%	17.82%	-	-
Horiz. %	256.57%	281.66%	287.94%	258.40%	123.48%	117.82%	100.00%	-
Tax	-9,378	-14,254	-17,286	-7,432	-2,542	-3,713	-2,772	124.86%
YoY %	34.21%	17.54%	-132.59%	-192.37%	31.54%	-33.95%	-	-
Horiz. %	338.31%	514.21%	623.59%	268.11%	91.70%	133.95%	100.00%	-
NP	131,348	140,233	140,650	134,300	65,187	60,910	52,078	84.97%
YoY %	-6.34%	-0.30%	4.73%	106.02%	7.02%	16.96%	-	-
Horiz. %	252.21%	269.27%	270.08%	257.88%	125.17%	116.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	118,656	122,802	121,042	113,560	59,722	56,629	48,346	81.65%
YoY %	-3.38%	1.45%	6.59%	90.15%	5.46%	17.13%	-	-
Horiz. %	245.43%	254.01%	250.37%	234.89%	123.53%	117.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.66%	9.23%	10.94%	5.24%	3.75%	5.75%	5.05%	-
YoY %	-27.84%	-15.63%	108.78%	39.73%	-34.78%	13.86%	-	-
Horiz. %	131.88%	182.77%	216.63%	103.76%	74.26%	113.86%	100.00%	-
Total Cost	600,223	608,681	577,964	532,700	462,918	460,553	454,270	20.34%
YoY %	-1.39%	5.31%	8.50%	15.07%	0.51%	1.38%	-	-
Horiz. %	132.13%	133.99%	127.23%	117.27%	101.90%	101.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	537,563	508,744	508,741	470,764	451,132	407,923	398,070	22.10%
YoY %	5.66%	0.00%	8.07%	4.35%	10.59%	2.48%	-	-
Horiz. %	135.04%	127.80%	127.80%	118.26%	113.33%	102.48%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	33,597	15,998	23,997	19,214	23,996	25,595	19,184	45.14%
YoY %	110.01%	-33.33%	24.89%	-19.93%	-6.25%	33.42%	-	-
Horiz. %	175.13%	83.39%	125.09%	100.16%	125.08%	133.42%	100.00%	-
Div Payout %	28.32%	13.03%	19.83%	16.92%	40.18%	45.20%	39.68%	-
YoY %	117.34%	-34.29%	17.20%	-57.89%	-11.11%	13.91%	-	-
Horiz. %	71.37%	32.84%	49.97%	42.64%	101.26%	113.91%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	537,563	508,744	508,741	470,764	451,132	407,923	398,070	22.10%
YoY %	5.66%	0.00%	8.07%	4.35%	10.59%	2.48%	-	-
Horiz. %	135.04%	127.80%	127.80%	118.26%	113.33%	102.48%	100.00%	-
NOSH	479,967	479,947	479,944	480,372	479,927	479,909	479,603	0.05%
YoY %	0.00%	0.00%	-0.09%	0.09%	0.00%	0.06%	-	-
Horiz. %	100.08%	100.07%	100.07%	100.16%	100.07%	100.06%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	17.95%	18.72%	19.57%	20.13%	12.34%	11.68%	10.29%	-
YoY %	-4.11%	-4.34%	-2.78%	63.13%	5.65%	13.51%	-	-
Horiz. %	174.44%	181.92%	190.18%	195.63%	119.92%	113.51%	100.00%	-
ROE	22.07%	24.14%	23.79%	24.12%	13.24%	13.88%	12.15%	-
YoY %	-8.57%	1.47%	-1.37%	82.18%	-4.61%	14.24%	-	-
Horiz. %	181.65%	198.68%	195.80%	198.52%	108.97%	114.24%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	152.42	156.04	149.73	138.85	110.04	108.66	105.58	27.64%
YoY %	-2.32%	4.21%	7.84%	26.18%	1.27%	2.92%	-	-
Horiz. %	144.36%	147.79%	141.82%	131.51%	104.22%	102.92%	100.00%	-
EPS	24.72	25.59	25.22	23.64	12.44	11.80	10.08	81.55%
YoY %	-3.40%	1.47%	6.68%	90.03%	5.42%	17.06%	-	-
Horiz. %	245.24%	253.87%	250.20%	234.52%	123.41%	117.06%	100.00%	-
DPS	7.00	3.33	5.00	4.00	5.00	5.33	4.00	45.07%
YoY %	110.21%	-33.40%	25.00%	-20.00%	-6.19%	33.25%	-	-
Horiz. %	175.00%	83.25%	125.00%	100.00%	125.00%	133.25%	100.00%	-
NAPS	1.12	1.06	1.06	0.98	0.94	0.85	0.83	22.04%
YoY %	5.66%	0.00%	8.16%	4.26%	10.59%	2.41%	-	-
Horiz. %	134.94%	127.71%	127.71%	118.07%	113.25%	102.41%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 480,372
RPS	86.43	88.48	84.90	78.80	62.39	61.61	59.82	27.71%
YoY %	-2.32%	4.22%	7.74%	26.30%	1.27%	2.99%	-	-
Horiz. %	144.48%	147.91%	141.93%	131.73%	104.30%	102.99%	100.00%	-
EPS	14.02	14.51	14.30	13.42	7.06	6.69	5.71	81.70%
YoY %	-3.38%	1.47%	6.56%	90.08%	5.53%	17.16%	-	-
Horiz. %	245.53%	254.12%	250.44%	235.03%	123.64%	117.16%	100.00%	-
DPS	3.97	1.89	2.84	2.27	2.84	3.02	2.27	45.01%
YoY %	110.05%	-33.45%	25.11%	-20.07%	-5.96%	33.04%	-	-
Horiz. %	174.89%	83.26%	125.11%	100.00%	125.11%	133.04%	100.00%	-
NAPS	0.6351	0.6011	0.601	0.5562	0.533	0.4819	0.4703	22.10%
YoY %	5.66%	0.02%	8.05%	4.35%	10.60%	2.47%	-	-
Horiz. %	135.04%	127.81%	127.79%	118.26%	113.33%	102.47%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	1.70	1.84	1.88	1.30	1.22	0.89	0.85	-
P/RPS	1.12	1.18	1.26	0.94	1.11	0.82	0.81	24.04%
YoY %	-5.08%	-6.35%	34.04%	-15.32%	35.37%	1.23%	-	-
Horiz. %	138.27%	145.68%	155.56%	116.05%	137.04%	101.23%	100.00%	-
P/EPS	6.88	7.19	7.45	5.50	9.80	7.54	8.43	-12.63%
YoY %	-4.31%	-3.49%	35.45%	-43.88%	29.97%	-10.56%	-	-
Horiz. %	81.61%	85.29%	88.37%	65.24%	116.25%	89.44%	100.00%	-
EY	14.54	13.91	13.41	18.18	10.20	13.26	11.86	14.50%
YoY %	4.53%	3.73%	-26.24%	78.24%	-23.08%	11.80%	-	-
Horiz. %	122.60%	117.28%	113.07%	153.29%	86.00%	111.80%	100.00%	-
DY	4.12	1.81	2.66	3.08	4.10	5.99	4.71	-8.51%
YoY %	127.62%	-31.95%	-13.64%	-24.88%	-31.55%	27.18%	-	-
Horiz. %	87.47%	38.43%	56.48%	65.39%	87.05%	127.18%	100.00%	-
P/NAPS	1.52	1.74	1.77	1.33	1.30	1.05	1.02	30.37%
YoY %	-12.64%	-1.69%	33.08%	2.31%	23.81%	2.94%	-	-
Horiz. %	149.02%	170.59%	173.53%	130.39%	127.45%	102.94%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	26/02/08	26/11/07	20/08/07	11/05/07	13/02/07	13/11/06	18/08/06	-
Price	1.29	1.68	1.39	1.73	1.19	1.20	0.85	-
P/RPS	0.85	1.08	0.93	1.25	1.08	1.10	0.81	3.25%
YoY %	-21.30%	16.13%	-25.60%	15.74%	-1.82%	35.80%	-	-
Horiz. %	104.94%	133.33%	114.81%	154.32%	133.33%	135.80%	100.00%	-
P/EPS	5.22	6.57	5.51	7.32	9.56	10.17	8.43	-27.28%
YoY %	-20.55%	19.24%	-24.73%	-23.43%	-6.00%	20.64%	-	-
Horiz. %	61.92%	77.94%	65.36%	86.83%	113.40%	120.64%	100.00%	-
EY	19.16	15.23	18.14	13.66	10.46	9.83	11.86	37.56%
YoY %	25.80%	-16.04%	32.80%	30.59%	6.41%	-17.12%	-	-
Horiz. %	161.55%	128.41%	152.95%	115.18%	88.20%	82.88%	100.00%	-
DY	5.43	1.98	3.60	2.31	4.20	4.44	4.71	9.91%
YoY %	174.24%	-45.00%	55.84%	-45.00%	-5.41%	-5.73%	-	-
Horiz. %	115.29%	42.04%	76.43%	49.04%	89.17%	94.27%	100.00%	-
P/NAPS	1.15	1.58	1.31	1.77	1.27	1.41	1.02	8.30%
YoY %	-27.22%	20.61%	-25.99%	39.37%	-9.93%	38.24%	-	-
Horiz. %	112.75%	154.90%	128.43%	173.53%	124.51%	138.24%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos