[EVERGRN] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
19-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 28.06%
YoY- 94.44%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 485,836 233,557 951,215 709,048 480,154 238,689 771,514 -26.59%
PBT 18,495 4,304 115,448 100,991 77,973 36,957 80,752 -62.66%
Tax -1,836 270 -11,998 -13,533 -10,035 -4,696 241 -
NP 16,659 4,574 103,450 87,458 67,938 32,261 80,993 -65.25%
-
NP to SH 18,283 5,751 107,168 89,094 69,574 33,081 84,950 -64.18%
-
Tax Rate 9.93% -6.27% 10.39% 13.40% 12.87% 12.71% -0.30% -
Total Cost 469,177 228,983 847,765 621,590 412,216 206,428 690,521 -22.76%
-
Net Worth 780,622 770,223 769,363 748,861 754,231 733,423 702,663 7.28%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 28,210 28,210 20,523 10,257 20,515 -
Div Payout % - - 26.32% 31.66% 29.50% 31.01% 24.15% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 780,622 770,223 769,363 748,861 754,231 733,423 702,663 7.28%
NOSH 513,567 513,482 512,909 512,918 513,082 512,883 512,893 0.08%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.43% 1.96% 10.88% 12.33% 14.15% 13.52% 10.50% -
ROE 2.34% 0.75% 13.93% 11.90% 9.22% 4.51% 12.09% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 94.60 45.48 185.45 138.24 93.58 46.54 150.42 -26.65%
EPS 3.56 1.12 20.89 17.37 13.56 6.45 16.56 -64.21%
DPS 0.00 0.00 5.50 5.50 4.00 2.00 4.00 -
NAPS 1.52 1.50 1.50 1.46 1.47 1.43 1.37 7.19%
Adjusted Per Share Value based on latest NOSH - 512,335
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 57.40 27.59 112.38 83.77 56.73 28.20 91.15 -26.59%
EPS 2.16 0.68 12.66 10.53 8.22 3.91 10.04 -64.19%
DPS 0.00 0.00 3.33 3.33 2.42 1.21 2.42 -
NAPS 0.9223 0.91 0.909 0.8847 0.8911 0.8665 0.8302 7.28%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.18 1.48 1.42 1.55 1.48 1.71 1.40 -
P/RPS 1.25 3.25 0.77 1.12 1.58 3.67 0.93 21.85%
P/EPS 33.15 132.14 6.80 8.92 10.91 26.51 8.45 149.36%
EY 3.02 0.76 14.71 11.21 9.16 3.77 11.83 -59.85%
DY 0.00 0.00 3.87 3.55 2.70 1.17 2.86 -
P/NAPS 0.78 0.99 0.95 1.06 1.01 1.20 1.02 -16.41%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 23/05/11 21/02/11 19/11/10 16/08/10 17/05/10 23/02/10 -
Price 1.03 1.22 1.43 1.42 1.55 1.49 1.62 -
P/RPS 1.09 2.68 0.77 1.03 1.66 3.20 1.08 0.61%
P/EPS 28.93 108.93 6.84 8.18 11.43 23.10 9.78 106.47%
EY 3.46 0.92 14.61 12.23 8.75 4.33 10.22 -51.52%
DY 0.00 0.00 3.85 3.87 2.58 1.34 2.47 -
P/NAPS 0.68 0.81 0.95 0.97 1.05 1.04 1.18 -30.82%

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