[EVERGRN] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
16-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 200.92%
YoY- 90.78%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 241,465 238,689 224,145 211,895 180,600 154,874 171,806 25.54%
PBT 41,016 36,957 34,518 31,435 12,078 2,721 -4,060 -
Tax -5,339 -4,696 3,362 -1,187 -693 -1,241 4,271 -
NP 35,677 32,261 37,880 30,248 11,385 1,480 211 2986.63%
-
NP to SH 36,493 33,081 39,130 30,917 10,274 4,629 4,440 308.84%
-
Tax Rate 13.02% 12.71% -9.74% 3.78% 5.74% 45.61% - -
Total Cost 205,788 206,428 186,265 181,647 169,215 153,394 171,595 12.91%
-
Net Worth 754,496 733,423 513,296 666,535 636,988 627,486 487,791 33.85%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 10,265 10,257 20,531 - - - - -
Div Payout % 28.13% 31.01% 52.47% - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 754,496 733,423 513,296 666,535 636,988 627,486 487,791 33.85%
NOSH 513,263 512,883 513,296 512,719 513,700 514,333 487,791 3.46%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 14.78% 13.52% 16.90% 14.27% 6.30% 0.96% 0.12% -
ROE 4.84% 4.51% 7.62% 4.64% 1.61% 0.74% 0.91% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 47.05 46.54 43.67 41.33 35.16 30.11 35.22 21.36%
EPS 7.11 6.45 7.63 6.03 2.00 0.90 0.91 295.23%
DPS 2.00 2.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.43 1.00 1.30 1.24 1.22 1.00 29.37%
Adjusted Per Share Value based on latest NOSH - 512,719
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 28.53 28.20 26.48 25.03 21.34 18.30 20.30 25.54%
EPS 4.31 3.91 4.62 3.65 1.21 0.55 0.52 311.14%
DPS 1.21 1.21 2.43 0.00 0.00 0.00 0.00 -
NAPS 0.8914 0.8665 0.6064 0.7875 0.7526 0.7413 0.5763 33.85%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.48 1.71 1.40 0.88 0.77 0.50 0.54 -
P/RPS 3.15 3.67 3.21 2.13 2.19 1.66 1.53 62.05%
P/EPS 20.82 26.51 18.36 14.59 38.50 55.56 59.33 -50.34%
EY 4.80 3.77 5.45 6.85 2.60 1.80 1.69 100.94%
DY 1.35 1.17 2.86 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.20 1.40 0.68 0.62 0.41 0.54 51.97%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 16/08/10 17/05/10 23/02/10 16/11/09 24/08/09 25/05/09 26/02/09 -
Price 1.55 1.49 1.62 1.50 0.89 0.69 0.47 -
P/RPS 3.29 3.20 3.71 3.63 2.53 2.29 1.33 83.21%
P/EPS 21.80 23.10 21.25 24.88 44.50 76.67 51.64 -43.81%
EY 4.59 4.33 4.71 4.02 2.25 1.30 1.94 77.83%
DY 1.29 1.34 2.47 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.04 1.62 1.15 0.72 0.57 0.47 71.14%

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