[EVERGRN] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 33.49%
YoY- 20.06%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 391,098 253,174 123,614 457,861 335,041 213,134 104,651 140.62%
PBT 48,468 27,425 11,320 54,243 41,292 28,081 15,508 113.61%
Tax -2,785 -1,386 -448 -219 -822 3,789 -2,282 14.18%
NP 45,683 26,039 10,872 54,024 40,470 31,870 13,226 128.32%
-
NP to SH 42,472 24,173 10,054 54,024 40,470 29,379 13,226 117.50%
-
Tax Rate 5.75% 5.05% 3.96% 0.40% 1.99% -13.49% 14.71% -
Total Cost 345,415 227,135 112,742 403,837 294,571 181,264 91,425 142.38%
-
Net Worth 407,923 398,070 413,705 380,967 339,893 337,239 317,423 18.18%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 19,196 9,592 9,621 37,867 28,324 27,733 - -
Div Payout % 45.20% 39.68% 95.69% 70.09% 69.99% 94.40% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 407,923 398,070 413,705 380,967 339,893 337,239 317,423 18.18%
NOSH 479,909 479,603 481,052 458,997 453,191 443,736 406,953 11.60%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 11.68% 10.29% 8.80% 11.80% 12.08% 14.95% 12.64% -
ROE 10.41% 6.07% 2.43% 14.18% 11.91% 8.71% 4.17% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 81.49 52.79 25.70 99.75 73.93 48.03 25.72 115.56%
EPS 8.85 5.04 2.09 11.77 8.93 6.62 3.25 94.88%
DPS 4.00 2.00 2.00 8.25 6.25 6.25 0.00 -
NAPS 0.85 0.83 0.86 0.83 0.75 0.76 0.78 5.89%
Adjusted Per Share Value based on latest NOSH - 459,457
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 46.32 29.98 14.64 54.22 39.68 25.24 12.39 140.68%
EPS 5.03 2.86 1.19 6.40 4.79 3.48 1.57 117.17%
DPS 2.27 1.14 1.14 4.48 3.35 3.28 0.00 -
NAPS 0.4831 0.4714 0.4899 0.4512 0.4025 0.3994 0.3759 18.18%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.89 0.85 0.88 0.89 0.98 1.08 0.99 -
P/RPS 1.09 1.61 3.42 0.89 1.33 2.25 3.85 -56.85%
P/EPS 10.06 16.86 42.11 7.56 10.97 16.31 30.46 -52.18%
EY 9.94 5.93 2.38 13.22 9.11 6.13 3.28 109.27%
DY 4.49 2.35 2.27 9.27 6.38 5.79 0.00 -
P/NAPS 1.05 1.02 1.02 1.07 1.31 1.42 1.27 -11.90%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 13/11/06 18/08/06 16/05/06 23/02/06 22/11/05 19/08/05 26/05/05 -
Price 1.20 0.85 0.86 0.85 0.93 1.02 1.04 -
P/RPS 1.47 1.61 3.35 0.85 1.26 2.12 4.04 -49.00%
P/EPS 13.56 16.86 41.15 7.22 10.41 15.41 32.00 -43.55%
EY 7.38 5.93 2.43 13.85 9.60 6.49 3.13 77.05%
DY 3.33 2.35 2.33 9.71 6.72 6.13 0.00 -
P/NAPS 1.41 1.02 1.00 1.02 1.24 1.34 1.33 3.96%

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