[EVERGRN] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 221.95%
YoY- -73.42%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 238,689 771,514 547,369 335,474 154,874 730,524 558,718 -43.30%
PBT 36,957 80,752 46,234 14,799 2,721 63,862 67,922 -33.37%
Tax -4,696 241 -3,121 -1,934 -1,241 5,302 1,031 -
NP 32,261 80,993 43,113 12,865 1,480 69,164 68,953 -39.76%
-
NP to SH 33,081 84,950 45,820 14,903 4,629 76,711 72,271 -40.63%
-
Tax Rate 12.71% -0.30% 6.75% 13.07% 45.61% -8.30% -1.52% -
Total Cost 206,428 690,521 504,256 322,609 153,394 661,360 489,765 -43.81%
-
Net Worth 733,423 702,663 667,032 635,041 627,486 586,275 576,247 17.46%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 10,257 20,515 - - - - - -
Div Payout % 31.01% 24.15% - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 733,423 702,663 667,032 635,041 627,486 586,275 576,247 17.46%
NOSH 512,883 512,893 513,101 512,130 514,333 488,562 480,205 4.49%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 13.52% 10.50% 7.88% 3.83% 0.96% 9.47% 12.34% -
ROE 4.51% 12.09% 6.87% 2.35% 0.74% 13.08% 12.54% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 46.54 150.42 106.68 65.51 30.11 149.53 116.35 -45.74%
EPS 6.45 16.56 8.93 2.91 0.90 15.69 15.05 -43.18%
DPS 2.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.37 1.30 1.24 1.22 1.20 1.20 12.41%
Adjusted Per Share Value based on latest NOSH - 513,700
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 28.20 91.15 64.67 39.63 18.30 86.31 66.01 -43.30%
EPS 3.91 10.04 5.41 1.76 0.55 9.06 8.54 -40.62%
DPS 1.21 2.42 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8665 0.8302 0.7881 0.7503 0.7413 0.6926 0.6808 17.46%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.71 1.40 0.88 0.77 0.50 0.54 0.93 -
P/RPS 3.67 0.93 0.82 1.18 1.66 0.36 0.80 176.34%
P/EPS 26.51 8.45 9.85 26.46 55.56 3.44 6.18 164.24%
EY 3.77 11.83 10.15 3.78 1.80 29.08 16.18 -62.16%
DY 1.17 2.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.02 0.68 0.62 0.41 0.45 0.78 33.30%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 17/05/10 23/02/10 16/11/09 24/08/09 25/05/09 26/02/09 17/11/08 -
Price 1.49 1.62 1.50 0.89 0.69 0.47 0.70 -
P/RPS 3.20 1.08 1.41 1.36 2.29 0.31 0.60 205.56%
P/EPS 23.10 9.78 16.80 30.58 76.67 2.99 4.65 191.42%
EY 4.33 10.22 5.95 3.27 1.30 33.41 21.50 -65.67%
DY 1.34 2.47 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.18 1.15 0.72 0.57 0.39 0.58 47.64%

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