[EVERGRN] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -7.41%
YoY- -53.81%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 279,675 252,279 233,557 242,167 228,894 241,465 238,689 11.13%
PBT 24,574 14,191 4,304 14,457 23,018 41,016 36,957 -23.79%
Tax -1,094 -2,106 270 1,535 -3,498 -5,339 -4,696 -62.10%
NP 23,480 12,085 4,574 15,992 19,520 35,677 32,261 -19.07%
-
NP to SH 24,161 12,532 5,751 18,074 19,520 36,493 33,081 -18.88%
-
Tax Rate 4.45% 14.84% -6.27% -10.62% 15.20% 13.02% 12.71% -
Total Cost 256,195 240,194 228,983 226,175 209,374 205,788 206,428 15.47%
-
Net Worth 816,053 780,681 770,223 769,291 748,010 754,496 733,423 7.36%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - 7,685 10,265 10,257 -
Div Payout % - - - - 39.37% 28.13% 31.01% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 816,053 780,681 770,223 769,291 748,010 754,496 733,423 7.36%
NOSH 513,240 513,606 513,482 512,861 512,335 513,263 512,883 0.04%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 8.40% 4.79% 1.96% 6.60% 8.53% 14.78% 13.52% -
ROE 2.96% 1.61% 0.75% 2.35% 2.61% 4.84% 4.51% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 54.49 49.12 45.48 47.22 44.68 47.05 46.54 11.07%
EPS 4.71 2.44 1.12 3.52 3.81 7.11 6.45 -18.89%
DPS 0.00 0.00 0.00 0.00 1.50 2.00 2.00 -
NAPS 1.59 1.52 1.50 1.50 1.46 1.47 1.43 7.31%
Adjusted Per Share Value based on latest NOSH - 512,861
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 33.12 29.88 27.66 28.68 27.11 28.60 28.27 11.12%
EPS 2.86 1.48 0.68 2.14 2.31 4.32 3.92 -18.94%
DPS 0.00 0.00 0.00 0.00 0.91 1.22 1.21 -
NAPS 0.9664 0.9245 0.9121 0.911 0.8858 0.8935 0.8685 7.37%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.93 1.18 1.48 1.42 1.55 1.48 1.71 -
P/RPS 1.71 2.40 3.25 3.01 3.47 3.15 3.67 -39.87%
P/EPS 19.76 48.36 132.14 40.29 40.68 20.82 26.51 -17.77%
EY 5.06 2.07 0.76 2.48 2.46 4.80 3.77 21.65%
DY 0.00 0.00 0.00 0.00 0.97 1.35 1.17 -
P/NAPS 0.58 0.78 0.99 0.95 1.06 1.01 1.20 -38.38%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 18/11/11 22/08/11 23/05/11 21/02/11 19/11/10 16/08/10 17/05/10 -
Price 0.88 1.03 1.22 1.43 1.42 1.55 1.49 -
P/RPS 1.61 2.10 2.68 3.03 3.18 3.29 3.20 -36.71%
P/EPS 18.69 42.21 108.93 40.58 37.27 21.80 23.10 -13.15%
EY 5.35 2.37 0.92 2.46 2.68 4.59 4.33 15.12%
DY 0.00 0.00 0.00 0.00 1.06 1.29 1.34 -
P/NAPS 0.55 0.68 0.81 0.95 0.97 1.05 1.04 -34.57%

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