[EVERGRN] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
19-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -46.51%
YoY- -36.86%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 252,279 233,557 242,167 228,894 241,465 238,689 224,145 8.22%
PBT 14,191 4,304 14,457 23,018 41,016 36,957 34,518 -44.80%
Tax -2,106 270 1,535 -3,498 -5,339 -4,696 3,362 -
NP 12,085 4,574 15,992 19,520 35,677 32,261 37,880 -53.40%
-
NP to SH 12,532 5,751 18,074 19,520 36,493 33,081 39,130 -53.28%
-
Tax Rate 14.84% -6.27% -10.62% 15.20% 13.02% 12.71% -9.74% -
Total Cost 240,194 228,983 226,175 209,374 205,788 206,428 186,265 18.52%
-
Net Worth 780,681 770,223 769,291 748,010 754,496 733,423 513,296 32.35%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - 7,685 10,265 10,257 20,531 -
Div Payout % - - - 39.37% 28.13% 31.01% 52.47% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 780,681 770,223 769,291 748,010 754,496 733,423 513,296 32.35%
NOSH 513,606 513,482 512,861 512,335 513,263 512,883 513,296 0.04%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.79% 1.96% 6.60% 8.53% 14.78% 13.52% 16.90% -
ROE 1.61% 0.75% 2.35% 2.61% 4.84% 4.51% 7.62% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 49.12 45.48 47.22 44.68 47.05 46.54 43.67 8.17%
EPS 2.44 1.12 3.52 3.81 7.11 6.45 7.63 -53.33%
DPS 0.00 0.00 0.00 1.50 2.00 2.00 4.00 -
NAPS 1.52 1.50 1.50 1.46 1.47 1.43 1.00 32.30%
Adjusted Per Share Value based on latest NOSH - 512,335
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 29.88 27.66 28.68 27.11 28.60 28.27 26.54 8.24%
EPS 1.48 0.68 2.14 2.31 4.32 3.92 4.63 -53.34%
DPS 0.00 0.00 0.00 0.91 1.22 1.21 2.43 -
NAPS 0.9245 0.9121 0.911 0.8858 0.8935 0.8685 0.6079 32.34%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.18 1.48 1.42 1.55 1.48 1.71 1.40 -
P/RPS 2.40 3.25 3.01 3.47 3.15 3.67 3.21 -17.66%
P/EPS 48.36 132.14 40.29 40.68 20.82 26.51 18.36 91.06%
EY 2.07 0.76 2.48 2.46 4.80 3.77 5.45 -47.64%
DY 0.00 0.00 0.00 0.97 1.35 1.17 2.86 -
P/NAPS 0.78 0.99 0.95 1.06 1.01 1.20 1.40 -32.36%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 23/05/11 21/02/11 19/11/10 16/08/10 17/05/10 23/02/10 -
Price 1.03 1.22 1.43 1.42 1.55 1.49 1.62 -
P/RPS 2.10 2.68 3.03 3.18 3.29 3.20 3.71 -31.64%
P/EPS 42.21 108.93 40.58 37.27 21.80 23.10 21.25 58.21%
EY 2.37 0.92 2.46 2.68 4.59 4.33 4.71 -36.81%
DY 0.00 0.00 0.00 1.06 1.29 1.34 2.47 -
P/NAPS 0.68 0.81 0.95 0.97 1.05 1.04 1.62 -44.02%

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