[EVERGRN] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 40.61%
YoY- 10.55%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 561,686 359,307 166,750 528,105 391,098 253,174 123,614 174.08%
PBT 115,866 78,968 35,433 67,729 48,468 27,425 11,320 370.75%
Tax -10,691 -8,643 -1,858 -2,542 -2,785 -1,386 -448 727.28%
NP 105,175 70,325 33,575 65,187 45,683 26,039 10,872 353.38%
-
NP to SH 92,102 60,521 28,390 59,722 42,472 24,173 10,054 337.22%
-
Tax Rate 9.23% 10.94% 5.24% 3.75% 5.75% 5.05% 3.96% -
Total Cost 456,511 288,982 133,175 462,918 345,415 227,135 112,742 153.82%
-
Net Worth 508,744 508,741 470,764 451,132 407,923 398,070 413,705 14.76%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 11,998 11,998 4,803 23,996 19,196 9,592 9,621 15.84%
Div Payout % 13.03% 19.83% 16.92% 40.18% 45.20% 39.68% 95.69% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 508,744 508,741 470,764 451,132 407,923 398,070 413,705 14.76%
NOSH 479,947 479,944 480,372 479,927 479,909 479,603 481,052 -0.15%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 18.72% 19.57% 20.13% 12.34% 11.68% 10.29% 8.80% -
ROE 18.10% 11.90% 6.03% 13.24% 10.41% 6.07% 2.43% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 117.03 74.86 34.71 110.04 81.49 52.79 25.70 174.47%
EPS 19.19 12.61 5.91 12.44 8.85 5.04 2.09 337.89%
DPS 2.50 2.50 1.00 5.00 4.00 2.00 2.00 16.02%
NAPS 1.06 1.06 0.98 0.94 0.85 0.83 0.86 14.94%
Adjusted Per Share Value based on latest NOSH - 480,000
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 66.52 42.55 19.75 62.54 46.32 29.98 14.64 174.07%
EPS 10.91 7.17 3.36 7.07 5.03 2.86 1.19 337.45%
DPS 1.42 1.42 0.57 2.84 2.27 1.14 1.14 15.75%
NAPS 0.6025 0.6025 0.5575 0.5342 0.4831 0.4714 0.4899 14.77%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.84 1.88 1.30 1.22 0.89 0.85 0.88 -
P/RPS 1.57 2.51 3.75 1.11 1.09 1.61 3.42 -40.46%
P/EPS 9.59 14.91 22.00 9.80 10.06 16.86 42.11 -62.67%
EY 10.43 6.71 4.55 10.20 9.94 5.93 2.38 167.55%
DY 1.36 1.33 0.77 4.10 4.49 2.35 2.27 -28.90%
P/NAPS 1.74 1.77 1.33 1.30 1.05 1.02 1.02 42.72%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 20/08/07 11/05/07 13/02/07 13/11/06 18/08/06 16/05/06 -
Price 1.68 1.39 1.73 1.19 1.20 0.85 0.86 -
P/RPS 1.44 1.86 4.98 1.08 1.47 1.61 3.35 -43.01%
P/EPS 8.75 11.02 29.27 9.56 13.56 16.86 41.15 -64.34%
EY 11.42 9.07 3.42 10.46 7.38 5.93 2.43 180.30%
DY 1.49 1.80 0.58 4.20 3.33 2.35 2.33 -25.75%
P/NAPS 1.58 1.31 1.77 1.27 1.41 1.02 1.00 35.61%

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