[EVERGRN] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
19-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 22.12%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/06/04 CAGR
Revenue 123,614 122,820 121,907 108,483 104,651 118,534 0 -
PBT 11,320 12,951 13,211 12,573 15,508 15,664 0 -
Tax -448 603 -2,119 4,960 -2,282 -4,330 0 -
NP 10,872 13,554 11,092 17,533 13,226 11,334 0 -
-
NP to SH 10,054 13,554 11,092 16,152 13,226 11,334 0 -
-
Tax Rate 3.96% -4.66% 16.04% -39.45% 14.71% 27.64% - -
Total Cost 112,742 109,266 110,815 90,950 91,425 107,200 0 -
-
Net Worth 413,705 381,349 339,551 337,239 317,423 255,305 0 -
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/06/04 CAGR
Div 9,621 9,189 14,125 13,844 - 3,288 - -
Div Payout % 95.69% 67.80% 127.35% 85.71% - 29.01% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/06/04 CAGR
Net Worth 413,705 381,349 339,551 337,239 317,423 255,305 0 -
NOSH 481,052 459,457 452,734 443,736 406,953 386,825 0 -
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/06/04 CAGR
NP Margin 8.80% 11.04% 9.10% 16.16% 12.64% 9.56% 0.00% -
ROE 2.43% 3.55% 3.27% 4.79% 4.17% 4.44% 0.00% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/06/04 CAGR
RPS 25.70 26.73 26.93 24.45 25.72 30.64 0.00 -
EPS 2.09 2.95 2.45 3.64 3.25 2.93 0.00 -
DPS 2.00 2.00 3.12 3.12 0.00 0.85 0.00 -
NAPS 0.86 0.83 0.75 0.76 0.78 0.66 0.00 -
Adjusted Per Share Value based on latest NOSH - 443,736
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/06/04 CAGR
RPS 14.64 14.54 14.44 12.85 12.39 14.04 0.00 -
EPS 1.19 1.61 1.31 1.91 1.57 1.34 0.00 -
DPS 1.14 1.09 1.67 1.64 0.00 0.39 0.00 -
NAPS 0.4899 0.4516 0.4021 0.3994 0.3759 0.3023 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/06/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 - - -
Price 0.88 0.89 0.98 1.08 0.99 0.00 0.00 -
P/RPS 3.42 3.33 3.64 4.42 3.85 0.00 0.00 -
P/EPS 42.11 30.17 40.00 29.67 30.46 0.00 0.00 -
EY 2.38 3.31 2.50 3.37 3.28 0.00 0.00 -
DY 2.27 2.25 3.18 2.89 0.00 0.00 0.00 -
P/NAPS 1.02 1.07 1.31 1.42 1.27 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/06/04 CAGR
Date 16/05/06 23/02/06 22/11/05 19/08/05 26/05/05 07/03/05 - -
Price 0.86 0.85 0.93 1.02 1.04 0.00 0.00 -
P/RPS 3.35 3.18 3.45 4.17 4.04 0.00 0.00 -
P/EPS 41.15 28.81 37.96 28.02 32.00 0.00 0.00 -
EY 2.43 3.47 2.63 3.57 3.13 0.00 0.00 -
DY 2.33 2.35 3.35 3.06 0.00 0.00 0.00 -
P/NAPS 1.00 1.02 1.24 1.34 1.33 0.00 0.00 -

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