[EVERGRN] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
18-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 140.43%
YoY- -17.72%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 166,750 528,105 391,098 253,174 123,614 457,861 335,041 -37.22%
PBT 35,433 67,729 48,468 27,425 11,320 54,243 41,292 -9.70%
Tax -1,858 -2,542 -2,785 -1,386 -448 -219 -822 72.31%
NP 33,575 65,187 45,683 26,039 10,872 54,024 40,470 -11.71%
-
NP to SH 28,390 59,722 42,472 24,173 10,054 54,024 40,470 -21.06%
-
Tax Rate 5.24% 3.75% 5.75% 5.05% 3.96% 0.40% 1.99% -
Total Cost 133,175 462,918 345,415 227,135 112,742 403,837 294,571 -41.12%
-
Net Worth 470,764 451,132 407,923 398,070 413,705 380,967 339,893 24.27%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 4,803 23,996 19,196 9,592 9,621 37,867 28,324 -69.39%
Div Payout % 16.92% 40.18% 45.20% 39.68% 95.69% 70.09% 69.99% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 470,764 451,132 407,923 398,070 413,705 380,967 339,893 24.27%
NOSH 480,372 479,927 479,909 479,603 481,052 458,997 453,191 3.96%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 20.13% 12.34% 11.68% 10.29% 8.80% 11.80% 12.08% -
ROE 6.03% 13.24% 10.41% 6.07% 2.43% 14.18% 11.91% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 34.71 110.04 81.49 52.79 25.70 99.75 73.93 -39.62%
EPS 5.91 12.44 8.85 5.04 2.09 11.77 8.93 -24.07%
DPS 1.00 5.00 4.00 2.00 2.00 8.25 6.25 -70.56%
NAPS 0.98 0.94 0.85 0.83 0.86 0.83 0.75 19.54%
Adjusted Per Share Value based on latest NOSH - 480,204
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 19.75 62.54 46.32 29.98 14.64 54.22 39.68 -37.22%
EPS 3.36 7.07 5.03 2.86 1.19 6.40 4.79 -21.07%
DPS 0.57 2.84 2.27 1.14 1.14 4.48 3.35 -69.32%
NAPS 0.5575 0.5342 0.4831 0.4714 0.4899 0.4512 0.4025 24.28%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.30 1.22 0.89 0.85 0.88 0.89 0.98 -
P/RPS 3.75 1.11 1.09 1.61 3.42 0.89 1.33 99.70%
P/EPS 22.00 9.80 10.06 16.86 42.11 7.56 10.97 59.09%
EY 4.55 10.20 9.94 5.93 2.38 13.22 9.11 -37.07%
DY 0.77 4.10 4.49 2.35 2.27 9.27 6.38 -75.60%
P/NAPS 1.33 1.30 1.05 1.02 1.02 1.07 1.31 1.01%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 11/05/07 13/02/07 13/11/06 18/08/06 16/05/06 23/02/06 22/11/05 -
Price 1.73 1.19 1.20 0.85 0.86 0.85 0.93 -
P/RPS 4.98 1.08 1.47 1.61 3.35 0.85 1.26 150.18%
P/EPS 29.27 9.56 13.56 16.86 41.15 7.22 10.41 99.33%
EY 3.42 10.46 7.38 5.93 2.43 13.85 9.60 -49.77%
DY 0.58 4.20 3.33 2.35 2.33 9.71 6.72 -80.49%
P/NAPS 1.77 1.27 1.41 1.02 1.00 1.02 1.24 26.80%

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