[EVERGRN] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -93.97%
YoY- -84.73%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 771,514 547,369 335,474 154,874 730,524 558,718 365,514 64.32%
PBT 80,752 46,234 14,799 2,721 63,862 67,922 54,501 29.87%
Tax 241 -3,121 -1,934 -1,241 5,302 1,031 462 -35.12%
NP 80,993 43,113 12,865 1,480 69,164 68,953 54,963 29.40%
-
NP to SH 84,950 45,820 14,903 4,629 76,711 72,271 56,065 31.82%
-
Tax Rate -0.30% 6.75% 13.07% 45.61% -8.30% -1.52% -0.85% -
Total Cost 690,521 504,256 322,609 153,394 661,360 489,765 310,551 70.11%
-
Net Worth 702,663 667,032 635,041 627,486 586,275 576,247 547,209 18.08%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 20,515 - - - - - - -
Div Payout % 24.15% - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 702,663 667,032 635,041 627,486 586,275 576,247 547,209 18.08%
NOSH 512,893 513,101 512,130 514,333 488,562 480,205 480,008 4.50%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.50% 7.88% 3.83% 0.96% 9.47% 12.34% 15.04% -
ROE 12.09% 6.87% 2.35% 0.74% 13.08% 12.54% 10.25% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 150.42 106.68 65.51 30.11 149.53 116.35 76.15 57.23%
EPS 16.56 8.93 2.91 0.90 15.69 15.05 11.68 26.12%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.30 1.24 1.22 1.20 1.20 1.14 12.99%
Adjusted Per Share Value based on latest NOSH - 514,333
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 91.37 64.82 39.73 18.34 86.51 66.17 43.29 64.31%
EPS 10.06 5.43 1.76 0.55 9.08 8.56 6.64 31.81%
DPS 2.43 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8321 0.7899 0.752 0.7431 0.6943 0.6824 0.648 18.08%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.40 0.88 0.77 0.50 0.54 0.93 1.32 -
P/RPS 0.93 0.82 1.18 1.66 0.36 0.80 1.73 -33.81%
P/EPS 8.45 9.85 26.46 55.56 3.44 6.18 11.30 -17.57%
EY 11.83 10.15 3.78 1.80 29.08 16.18 8.85 21.28%
DY 2.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.68 0.62 0.41 0.45 0.78 1.16 -8.19%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 16/11/09 24/08/09 25/05/09 26/02/09 17/11/08 22/08/08 -
Price 1.62 1.50 0.89 0.69 0.47 0.70 1.19 -
P/RPS 1.08 1.41 1.36 2.29 0.31 0.60 1.56 -21.68%
P/EPS 9.78 16.80 30.58 76.67 2.99 4.65 10.19 -2.69%
EY 10.22 5.95 3.27 1.30 33.41 21.50 9.82 2.68%
DY 2.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.15 0.72 0.57 0.39 0.58 1.04 8.75%

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