[EVERGRN] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
17-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 55.77%
YoY- 614.65%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 951,215 945,397 960,308 954,756 771,514 729,825 670,948 26.11%
PBT 115,448 134,654 155,946 147,828 80,752 61,645 29,598 147.17%
Tax -11,998 -18,044 -20,070 -18,784 241 -4,161 -3,868 112.25%
NP 103,450 116,610 135,876 129,044 80,993 57,484 25,730 152.20%
-
NP to SH 107,168 118,792 139,148 132,324 84,950 61,093 29,806 134.15%
-
Tax Rate 10.39% 13.40% 12.87% 12.71% -0.30% 6.75% 13.07% -
Total Cost 847,765 828,786 824,432 825,712 690,521 672,341 645,218 19.90%
-
Net Worth 769,363 748,861 754,231 733,423 702,663 667,032 635,041 13.60%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 28,210 37,614 41,046 41,030 20,515 - - -
Div Payout % 26.32% 31.66% 29.50% 31.01% 24.15% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 769,363 748,861 754,231 733,423 702,663 667,032 635,041 13.60%
NOSH 512,909 512,918 513,082 512,883 512,893 513,101 512,130 0.10%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 10.88% 12.33% 14.15% 13.52% 10.50% 7.88% 3.83% -
ROE 13.93% 15.86% 18.45% 18.04% 12.09% 9.16% 4.69% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 185.45 184.32 187.16 186.15 150.42 142.24 131.01 25.99%
EPS 20.89 23.16 27.12 25.80 16.56 11.91 5.82 133.88%
DPS 5.50 7.33 8.00 8.00 4.00 0.00 0.00 -
NAPS 1.50 1.46 1.47 1.43 1.37 1.30 1.24 13.49%
Adjusted Per Share Value based on latest NOSH - 512,883
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 112.65 111.96 113.72 113.07 91.37 86.43 79.46 26.11%
EPS 12.69 14.07 16.48 15.67 10.06 7.23 3.53 134.12%
DPS 3.34 4.45 4.86 4.86 2.43 0.00 0.00 -
NAPS 0.9111 0.8868 0.8932 0.8685 0.8321 0.7899 0.752 13.60%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.42 1.55 1.48 1.71 1.40 0.88 0.77 -
P/RPS 0.77 0.84 0.79 0.92 0.93 0.62 0.59 19.36%
P/EPS 6.80 6.69 5.46 6.63 8.45 7.39 13.23 -35.75%
EY 14.71 14.94 18.32 15.09 11.83 13.53 7.56 55.66%
DY 3.87 4.73 5.41 4.68 2.86 0.00 0.00 -
P/NAPS 0.95 1.06 1.01 1.20 1.02 0.68 0.62 32.80%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 19/11/10 16/08/10 17/05/10 23/02/10 16/11/09 24/08/09 -
Price 1.43 1.42 1.55 1.49 1.62 1.50 0.89 -
P/RPS 0.77 0.77 0.83 0.80 1.08 1.05 0.68 8.61%
P/EPS 6.84 6.13 5.72 5.78 9.78 12.60 15.29 -41.42%
EY 14.61 16.31 17.50 17.32 10.22 7.94 6.54 70.63%
DY 3.85 5.16 5.16 5.37 2.47 0.00 0.00 -
P/NAPS 0.95 0.97 1.05 1.04 1.18 1.15 0.72 20.23%

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