[EVERGRN] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
18-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 40.42%
YoY- -12.59%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 166,750 137,007 137,924 129,560 123,614 122,820 121,907 23.24%
PBT 35,433 19,261 21,044 16,105 11,320 12,951 13,211 93.15%
Tax -1,858 244 -1,400 -938 -448 603 -2,119 -8.39%
NP 33,575 19,505 19,644 15,167 10,872 13,554 11,092 109.39%
-
NP to SH 28,390 17,251 18,300 14,118 10,054 13,554 11,092 87.22%
-
Tax Rate 5.24% -1.27% 6.65% 5.82% 3.96% -4.66% 16.04% -
Total Cost 133,175 117,502 118,280 114,393 112,742 109,266 110,815 13.04%
-
Net Worth 470,764 427,200 408,267 398,569 413,705 381,349 339,551 24.36%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 4,803 - 9,606 - 9,621 9,189 14,125 -51.31%
Div Payout % 16.92% - 52.49% - 95.69% 67.80% 127.35% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 470,764 427,200 408,267 398,569 413,705 381,349 339,551 24.36%
NOSH 480,372 480,000 480,314 480,204 481,052 459,457 452,734 4.03%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 20.13% 14.24% 14.24% 11.71% 8.80% 11.04% 9.10% -
ROE 6.03% 4.04% 4.48% 3.54% 2.43% 3.55% 3.27% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 34.71 28.54 28.72 26.98 25.70 26.73 26.93 18.45%
EPS 5.91 3.59 3.81 2.94 2.09 2.95 2.45 79.96%
DPS 1.00 0.00 2.00 0.00 2.00 2.00 3.12 -53.19%
NAPS 0.98 0.89 0.85 0.83 0.86 0.83 0.75 19.54%
Adjusted Per Share Value based on latest NOSH - 480,204
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 19.70 16.19 16.29 15.31 14.60 14.51 14.40 23.25%
EPS 3.35 2.04 2.16 1.67 1.19 1.60 1.31 87.11%
DPS 0.57 0.00 1.13 0.00 1.14 1.09 1.67 -51.19%
NAPS 0.5562 0.5047 0.4823 0.4709 0.4888 0.4505 0.4012 24.35%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.30 1.22 0.89 0.85 0.88 0.89 0.98 -
P/RPS 3.75 4.27 3.10 3.15 3.42 3.33 3.64 2.00%
P/EPS 22.00 33.95 23.36 28.91 42.11 30.17 40.00 -32.89%
EY 4.55 2.95 4.28 3.46 2.38 3.31 2.50 49.12%
DY 0.77 0.00 2.25 0.00 2.27 2.25 3.18 -61.18%
P/NAPS 1.33 1.37 1.05 1.02 1.02 1.07 1.31 1.01%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 11/05/07 13/02/07 13/11/06 18/08/06 16/05/06 23/02/06 22/11/05 -
Price 1.73 1.19 1.20 0.85 0.86 0.85 0.93 -
P/RPS 4.98 4.17 4.18 3.15 3.35 3.18 3.45 27.75%
P/EPS 29.27 33.11 31.50 28.91 41.15 28.81 37.96 -15.92%
EY 3.42 3.02 3.17 3.46 2.43 3.47 2.63 19.15%
DY 0.58 0.00 1.67 0.00 2.33 2.35 3.35 -68.96%
P/NAPS 1.77 1.34 1.41 1.02 1.00 1.02 1.24 26.80%

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