[EVERGRN] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 22.2%
YoY- 19.59%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 137,924 129,560 123,614 122,820 121,907 108,483 104,651 20.18%
PBT 21,044 16,105 11,320 12,951 13,211 12,573 15,508 22.54%
Tax -1,400 -938 -448 603 -2,119 4,960 -2,282 -27.77%
NP 19,644 15,167 10,872 13,554 11,092 17,533 13,226 30.14%
-
NP to SH 18,300 14,118 10,054 13,554 11,092 16,152 13,226 24.14%
-
Tax Rate 6.65% 5.82% 3.96% -4.66% 16.04% -39.45% 14.71% -
Total Cost 118,280 114,393 112,742 109,266 110,815 90,950 91,425 18.71%
-
Net Worth 408,267 398,569 413,705 381,349 339,551 337,239 317,423 18.25%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 9,606 - 9,621 9,189 14,125 13,844 - -
Div Payout % 52.49% - 95.69% 67.80% 127.35% 85.71% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 408,267 398,569 413,705 381,349 339,551 337,239 317,423 18.25%
NOSH 480,314 480,204 481,052 459,457 452,734 443,736 406,953 11.67%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 14.24% 11.71% 8.80% 11.04% 9.10% 16.16% 12.64% -
ROE 4.48% 3.54% 2.43% 3.55% 3.27% 4.79% 4.17% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 28.72 26.98 25.70 26.73 26.93 24.45 25.72 7.62%
EPS 3.81 2.94 2.09 2.95 2.45 3.64 3.25 11.16%
DPS 2.00 0.00 2.00 2.00 3.12 3.12 0.00 -
NAPS 0.85 0.83 0.86 0.83 0.75 0.76 0.78 5.89%
Adjusted Per Share Value based on latest NOSH - 459,457
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 16.33 15.34 14.64 14.54 14.44 12.85 12.39 20.19%
EPS 2.17 1.67 1.19 1.61 1.31 1.91 1.57 24.05%
DPS 1.14 0.00 1.14 1.09 1.67 1.64 0.00 -
NAPS 0.4835 0.472 0.4899 0.4516 0.4021 0.3994 0.3759 18.25%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.89 0.85 0.88 0.89 0.98 1.08 0.99 -
P/RPS 3.10 3.15 3.42 3.33 3.64 4.42 3.85 -13.43%
P/EPS 23.36 28.91 42.11 30.17 40.00 29.67 30.46 -16.20%
EY 4.28 3.46 2.38 3.31 2.50 3.37 3.28 19.39%
DY 2.25 0.00 2.27 2.25 3.18 2.89 0.00 -
P/NAPS 1.05 1.02 1.02 1.07 1.31 1.42 1.27 -11.90%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 13/11/06 18/08/06 16/05/06 23/02/06 22/11/05 19/08/05 26/05/05 -
Price 1.20 0.85 0.86 0.85 0.93 1.02 1.04 -
P/RPS 4.18 3.15 3.35 3.18 3.45 4.17 4.04 2.29%
P/EPS 31.50 28.91 41.15 28.81 37.96 28.02 32.00 -1.04%
EY 3.17 3.46 2.43 3.47 2.63 3.57 3.13 0.84%
DY 1.67 0.00 2.33 2.35 3.35 3.06 0.00 -
P/NAPS 1.41 1.02 1.00 1.02 1.24 1.34 1.33 3.96%

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