[EVERGRN] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -74.46%
YoY- 6.75%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 730,524 558,718 365,514 179,213 731,571 561,686 359,307 60.14%
PBT 63,862 67,922 54,501 30,123 140,726 115,866 78,968 -13.14%
Tax 5,302 1,031 462 -370 -9,378 -10,691 -8,643 -
NP 69,164 68,953 54,963 29,753 131,348 105,175 70,325 -1.09%
-
NP to SH 76,711 72,271 56,065 30,305 118,656 92,102 60,521 17.03%
-
Tax Rate -8.30% -1.52% -0.85% 1.23% 6.66% 9.23% 10.94% -
Total Cost 661,360 489,765 310,551 149,460 600,223 456,511 288,982 73.22%
-
Net Worth 586,275 576,247 547,209 552,309 537,563 508,744 508,741 9.87%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - 33,597 11,998 11,998 -
Div Payout % - - - - 28.32% 13.03% 19.83% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 586,275 576,247 547,209 552,309 537,563 508,744 508,741 9.87%
NOSH 488,562 480,205 480,008 480,269 479,967 479,947 479,944 1.18%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 9.47% 12.34% 15.04% 16.60% 17.95% 18.72% 19.57% -
ROE 13.08% 12.54% 10.25% 5.49% 22.07% 18.10% 11.90% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 149.53 116.35 76.15 37.32 152.42 117.03 74.86 58.27%
EPS 15.69 15.05 11.68 6.31 24.72 19.19 12.61 15.60%
DPS 0.00 0.00 0.00 0.00 7.00 2.50 2.50 -
NAPS 1.20 1.20 1.14 1.15 1.12 1.06 1.06 8.58%
Adjusted Per Share Value based on latest NOSH - 480,269
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 86.31 66.01 43.18 21.17 86.43 66.36 42.45 60.14%
EPS 9.06 8.54 6.62 3.58 14.02 10.88 7.15 17.01%
DPS 0.00 0.00 0.00 0.00 3.97 1.42 1.42 -
NAPS 0.6926 0.6808 0.6465 0.6525 0.6351 0.6011 0.601 9.87%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.54 0.93 1.32 1.29 1.70 1.84 1.88 -
P/RPS 0.36 0.80 1.73 3.46 1.12 1.57 2.51 -72.43%
P/EPS 3.44 6.18 11.30 20.44 6.88 9.59 14.91 -62.21%
EY 29.08 16.18 8.85 4.89 14.54 10.43 6.71 164.63%
DY 0.00 0.00 0.00 0.00 4.12 1.36 1.33 -
P/NAPS 0.45 0.78 1.16 1.12 1.52 1.74 1.77 -59.70%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 17/11/08 22/08/08 26/05/08 26/02/08 26/11/07 20/08/07 -
Price 0.47 0.70 1.19 1.49 1.29 1.68 1.39 -
P/RPS 0.31 0.60 1.56 3.99 0.85 1.44 1.86 -69.54%
P/EPS 2.99 4.65 10.19 23.61 5.22 8.75 11.02 -57.92%
EY 33.41 21.50 9.82 4.23 19.16 11.42 9.07 137.57%
DY 0.00 0.00 0.00 0.00 5.43 1.49 1.80 -
P/NAPS 0.39 0.58 1.04 1.30 1.15 1.58 1.31 -55.25%

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