[EVERGRN] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 86.31%
YoY- 135.57%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 902,968 649,436 319,325 934,827 647,556 446,528 233,215 146.36%
PBT 64,741 45,204 22,077 43,974 24,293 15,994 11,419 217.62%
Tax -13,671 -9,337 -4,549 -8,314 -5,153 -2,142 -1,780 288.78%
NP 51,070 35,867 17,528 35,660 19,140 13,852 9,639 203.60%
-
NP to SH 51,070 35,867 17,528 35,660 19,140 13,852 9,639 203.60%
-
Tax Rate 21.12% 20.66% 20.61% 18.91% 21.21% 13.39% 15.59% -
Total Cost 851,898 613,569 301,797 899,167 628,416 432,676 223,576 143.75%
-
Net Worth 1,081,847 1,073,707 1,057,091 1,031,878 1,023,420 1,023,420 1,031,878 3.19%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - 12,685 - - - - -
Div Payout % - - 72.37% - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 1,081,847 1,073,707 1,057,091 1,031,878 1,023,420 1,023,420 1,031,878 3.19%
NOSH 846,424 846,424 846,424 846,424 846,424 846,424 846,424 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 5.66% 5.52% 5.49% 3.81% 2.96% 3.10% 4.13% -
ROE 4.72% 3.34% 1.66% 3.46% 1.87% 1.35% 0.93% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 106.84 76.82 37.76 110.53 76.56 52.79 27.57 146.51%
EPS 6.04 4.24 2.07 4.22 2.26 1.64 1.14 203.60%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.27 1.25 1.22 1.21 1.21 1.22 3.24%
Adjusted Per Share Value based on latest NOSH - 846,424
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 106.68 76.73 37.73 110.44 76.50 52.75 27.55 146.38%
EPS 6.03 4.24 2.07 4.21 2.26 1.64 1.14 203.27%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.2781 1.2685 1.2489 1.2191 1.2091 1.2091 1.2191 3.19%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.355 0.50 0.675 0.465 0.39 0.40 0.40 -
P/RPS 0.33 0.65 1.79 0.42 0.51 0.76 1.45 -62.69%
P/EPS 5.88 11.79 32.57 11.03 17.23 24.42 35.10 -69.57%
EY 17.02 8.48 3.07 9.07 5.80 4.09 2.85 228.80%
DY 0.00 0.00 2.22 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.39 0.54 0.38 0.32 0.33 0.33 -10.36%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 22/08/22 23/05/22 25/02/22 29/11/21 16/08/21 17/05/21 -
Price 0.415 0.50 0.695 0.505 0.415 0.37 0.405 -
P/RPS 0.39 0.65 1.84 0.46 0.54 0.70 1.47 -58.67%
P/EPS 6.87 11.79 33.53 11.98 18.34 22.59 35.54 -66.53%
EY 14.56 8.48 2.98 8.35 5.45 4.43 2.81 199.13%
DY 0.00 0.00 2.16 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.39 0.56 0.41 0.34 0.31 0.33 -2.02%

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