[EVERGRN] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
17-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -61.06%
YoY- 614.65%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 951,215 709,048 480,154 238,689 771,514 547,369 335,474 99.95%
PBT 115,448 100,991 77,973 36,957 80,752 46,234 14,799 291.87%
Tax -11,998 -13,533 -10,035 -4,696 241 -3,121 -1,934 236.50%
NP 103,450 87,458 67,938 32,261 80,993 43,113 12,865 299.85%
-
NP to SH 107,168 89,094 69,574 33,081 84,950 45,820 14,903 271.22%
-
Tax Rate 10.39% 13.40% 12.87% 12.71% -0.30% 6.75% 13.07% -
Total Cost 847,765 621,590 412,216 206,428 690,521 504,256 322,609 90.09%
-
Net Worth 769,363 748,861 754,231 733,423 702,663 667,032 635,041 13.60%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 28,210 28,210 20,523 10,257 20,515 - - -
Div Payout % 26.32% 31.66% 29.50% 31.01% 24.15% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 769,363 748,861 754,231 733,423 702,663 667,032 635,041 13.60%
NOSH 512,909 512,918 513,082 512,883 512,893 513,101 512,130 0.10%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 10.88% 12.33% 14.15% 13.52% 10.50% 7.88% 3.83% -
ROE 13.93% 11.90% 9.22% 4.51% 12.09% 6.87% 2.35% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 185.45 138.24 93.58 46.54 150.42 106.68 65.51 99.73%
EPS 20.89 17.37 13.56 6.45 16.56 8.93 2.91 270.79%
DPS 5.50 5.50 4.00 2.00 4.00 0.00 0.00 -
NAPS 1.50 1.46 1.47 1.43 1.37 1.30 1.24 13.49%
Adjusted Per Share Value based on latest NOSH - 512,883
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 112.65 83.97 56.86 28.27 91.37 64.82 39.73 99.94%
EPS 12.69 10.55 8.24 3.92 10.06 5.43 1.76 271.88%
DPS 3.34 3.34 2.43 1.21 2.43 0.00 0.00 -
NAPS 0.9111 0.8868 0.8932 0.8685 0.8321 0.7899 0.752 13.60%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.42 1.55 1.48 1.71 1.40 0.88 0.77 -
P/RPS 0.77 1.12 1.58 3.67 0.93 0.82 1.18 -24.70%
P/EPS 6.80 8.92 10.91 26.51 8.45 9.85 26.46 -59.47%
EY 14.71 11.21 9.16 3.77 11.83 10.15 3.78 146.79%
DY 3.87 3.55 2.70 1.17 2.86 0.00 0.00 -
P/NAPS 0.95 1.06 1.01 1.20 1.02 0.68 0.62 32.80%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 19/11/10 16/08/10 17/05/10 23/02/10 16/11/09 24/08/09 -
Price 1.43 1.42 1.55 1.49 1.62 1.50 0.89 -
P/RPS 0.77 1.03 1.66 3.20 1.08 1.41 1.36 -31.49%
P/EPS 6.84 8.18 11.43 23.10 9.78 16.80 30.58 -63.05%
EY 14.61 12.23 8.75 4.33 10.22 5.95 3.27 170.53%
DY 3.85 3.87 2.58 1.34 2.47 0.00 0.00 -
P/NAPS 0.95 0.97 1.05 1.04 1.18 1.15 0.72 20.23%

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