[EVERGRN] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 20.29%
YoY- 26.15%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 765,511 485,836 233,557 951,215 709,048 480,154 238,689 117.32%
PBT 43,249 18,495 4,304 115,448 100,991 77,973 36,957 11.03%
Tax -2,930 -1,836 270 -11,998 -13,533 -10,035 -4,696 -26.96%
NP 40,319 16,659 4,574 103,450 87,458 67,938 32,261 16.01%
-
NP to SH 42,624 18,283 5,751 107,168 89,094 69,574 33,081 18.39%
-
Tax Rate 6.77% 9.93% -6.27% 10.39% 13.40% 12.87% 12.71% -
Total Cost 725,192 469,177 228,983 847,765 621,590 412,216 206,428 130.91%
-
Net Worth 815,308 780,622 770,223 769,363 748,861 754,231 733,423 7.30%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 28,210 28,210 20,523 10,257 -
Div Payout % - - - 26.32% 31.66% 29.50% 31.01% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 815,308 780,622 770,223 769,363 748,861 754,231 733,423 7.30%
NOSH 512,772 513,567 513,482 512,909 512,918 513,082 512,883 -0.01%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.27% 3.43% 1.96% 10.88% 12.33% 14.15% 13.52% -
ROE 5.23% 2.34% 0.75% 13.93% 11.90% 9.22% 4.51% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 149.29 94.60 45.48 185.45 138.24 93.58 46.54 117.35%
EPS 8.31 3.56 1.12 20.89 17.37 13.56 6.45 18.38%
DPS 0.00 0.00 0.00 5.50 5.50 4.00 2.00 -
NAPS 1.59 1.52 1.50 1.50 1.46 1.47 1.43 7.31%
Adjusted Per Share Value based on latest NOSH - 512,861
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 90.65 57.53 27.66 112.65 83.97 56.86 28.27 117.29%
EPS 5.05 2.17 0.68 12.69 10.55 8.24 3.92 18.37%
DPS 0.00 0.00 0.00 3.34 3.34 2.43 1.21 -
NAPS 0.9655 0.9244 0.9121 0.9111 0.8868 0.8932 0.8685 7.30%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.93 1.18 1.48 1.42 1.55 1.48 1.71 -
P/RPS 0.62 1.25 3.25 0.77 1.12 1.58 3.67 -69.40%
P/EPS 11.19 33.15 132.14 6.80 8.92 10.91 26.51 -43.70%
EY 8.94 3.02 0.76 14.71 11.21 9.16 3.77 77.73%
DY 0.00 0.00 0.00 3.87 3.55 2.70 1.17 -
P/NAPS 0.58 0.78 0.99 0.95 1.06 1.01 1.20 -38.38%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 18/11/11 22/08/11 23/05/11 21/02/11 19/11/10 16/08/10 17/05/10 -
Price 0.88 1.03 1.22 1.43 1.42 1.55 1.49 -
P/RPS 0.59 1.09 2.68 0.77 1.03 1.66 3.20 -67.57%
P/EPS 10.59 28.93 108.93 6.84 8.18 11.43 23.10 -40.51%
EY 9.45 3.46 0.92 14.61 12.23 8.75 4.33 68.17%
DY 0.00 0.00 0.00 3.85 3.87 2.58 1.34 -
P/NAPS 0.55 0.68 0.81 0.95 0.97 1.05 1.04 -34.57%

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