[EVERGRN] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 41.95%
YoY- -36.95%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 842,622 554,093 264,178 1,024,322 768,616 508,483 249,501 124.93%
PBT 35,176 27,432 13,573 67,504 49,124 27,488 16,922 62.80%
Tax -9,826 -7,825 -6,085 -20,123 -15,066 -9,982 -5,996 38.95%
NP 25,350 19,607 7,488 47,381 34,058 17,506 10,926 75.16%
-
NP to SH 24,073 18,728 6,769 45,192 31,836 16,739 10,539 73.35%
-
Tax Rate 27.93% 28.53% 44.83% 29.81% 30.67% 36.31% 35.43% -
Total Cost 817,272 534,486 256,690 976,941 734,558 490,977 238,575 127.07%
-
Net Worth 1,192,768 1,184,402 1,175,942 1,168,065 1,168,065 1,168,065 1,210,386 -0.97%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - 11,674 - - - 16,928 -
Div Payout % - - 172.47% - - - 160.63% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,192,768 1,184,402 1,175,942 1,168,065 1,168,065 1,168,065 1,210,386 -0.97%
NOSH 846,424 846,424 846,424 846,424 846,424 846,424 846,424 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 3.01% 3.54% 2.83% 4.63% 4.43% 3.44% 4.38% -
ROE 2.02% 1.58% 0.58% 3.87% 2.73% 1.43% 0.87% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 99.61 65.50 31.23 121.02 90.81 60.07 29.48 125.00%
EPS 2.85 2.21 0.80 5.34 3.76 1.98 1.25 73.14%
DPS 0.00 0.00 1.38 0.00 0.00 0.00 2.00 -
NAPS 1.41 1.40 1.39 1.38 1.38 1.38 1.43 -0.93%
Adjusted Per Share Value based on latest NOSH - 846,424
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 99.55 65.46 31.21 121.02 90.81 60.07 29.48 124.91%
EPS 2.84 2.21 0.80 5.34 3.76 1.98 1.25 72.73%
DPS 0.00 0.00 1.38 0.00 0.00 0.00 2.00 -
NAPS 1.4092 1.3993 1.3893 1.38 1.38 1.38 1.43 -0.97%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.56 0.45 0.475 0.65 0.79 0.84 0.85 -
P/RPS 0.56 0.69 1.52 0.54 0.87 1.40 2.88 -66.40%
P/EPS 19.68 20.33 59.37 12.17 21.00 42.48 68.27 -56.32%
EY 5.08 4.92 1.68 8.21 4.76 2.35 1.46 129.44%
DY 0.00 0.00 2.91 0.00 0.00 0.00 2.35 -
P/NAPS 0.40 0.32 0.34 0.47 0.57 0.61 0.59 -22.80%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 24/08/18 28/05/18 27/02/18 14/11/17 21/08/17 23/05/17 -
Price 0.47 0.555 0.435 0.535 0.76 0.82 0.90 -
P/RPS 0.47 0.85 1.39 0.44 0.84 1.36 3.05 -71.22%
P/EPS 16.52 25.07 54.37 10.02 20.21 41.46 72.28 -62.58%
EY 6.05 3.99 1.84 9.98 4.95 2.41 1.38 167.62%
DY 0.00 0.00 3.17 0.00 0.00 0.00 2.22 -
P/NAPS 0.33 0.40 0.31 0.39 0.55 0.59 0.63 -34.99%

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