[EVERGRN] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 6.14%
YoY- -35.35%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 547,369 335,474 154,874 730,524 558,718 365,514 179,213 110.36%
PBT 46,234 14,799 2,721 63,862 67,922 54,501 30,123 33.02%
Tax -3,121 -1,934 -1,241 5,302 1,031 462 -370 313.83%
NP 43,113 12,865 1,480 69,164 68,953 54,963 29,753 28.02%
-
NP to SH 45,820 14,903 4,629 76,711 72,271 56,065 30,305 31.69%
-
Tax Rate 6.75% 13.07% 45.61% -8.30% -1.52% -0.85% 1.23% -
Total Cost 504,256 322,609 153,394 661,360 489,765 310,551 149,460 124.78%
-
Net Worth 667,032 635,041 627,486 586,275 576,247 547,209 552,309 13.39%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 667,032 635,041 627,486 586,275 576,247 547,209 552,309 13.39%
NOSH 513,101 512,130 514,333 488,562 480,205 480,008 480,269 4.50%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 7.88% 3.83% 0.96% 9.47% 12.34% 15.04% 16.60% -
ROE 6.87% 2.35% 0.74% 13.08% 12.54% 10.25% 5.49% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 106.68 65.51 30.11 149.53 116.35 76.15 37.32 101.28%
EPS 8.93 2.91 0.90 15.69 15.05 11.68 6.31 26.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.24 1.22 1.20 1.20 1.14 1.15 8.50%
Adjusted Per Share Value based on latest NOSH - 487,791
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 64.82 39.73 18.34 86.51 66.17 43.29 21.22 110.38%
EPS 5.43 1.76 0.55 9.08 8.56 6.64 3.59 31.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7899 0.752 0.7431 0.6943 0.6824 0.648 0.6541 13.38%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.88 0.77 0.50 0.54 0.93 1.32 1.29 -
P/RPS 0.82 1.18 1.66 0.36 0.80 1.73 3.46 -61.66%
P/EPS 9.85 26.46 55.56 3.44 6.18 11.30 20.44 -38.50%
EY 10.15 3.78 1.80 29.08 16.18 8.85 4.89 62.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.62 0.41 0.45 0.78 1.16 1.12 -28.27%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 16/11/09 24/08/09 25/05/09 26/02/09 17/11/08 22/08/08 26/05/08 -
Price 1.50 0.89 0.69 0.47 0.70 1.19 1.49 -
P/RPS 1.41 1.36 2.29 0.31 0.60 1.56 3.99 -49.98%
P/EPS 16.80 30.58 76.67 2.99 4.65 10.19 23.61 -20.28%
EY 5.95 3.27 1.30 33.41 21.50 9.82 4.23 25.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.72 0.57 0.39 0.58 1.04 1.30 -7.84%

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