[EVERGRN] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 212.41%
YoY- 121.05%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 253,532 330,111 319,325 287,271 201,028 213,313 233,215 5.72%
PBT 19,537 23,127 22,077 19,681 8,299 4,575 11,419 43.00%
Tax -4,334 -4,788 -4,549 -3,161 -3,011 -362 -1,780 80.88%
NP 15,203 18,339 17,528 16,520 5,288 4,213 9,639 35.46%
-
NP to SH 15,203 18,339 17,528 16,520 5,288 4,213 9,639 35.46%
-
Tax Rate 22.18% 20.70% 20.61% 16.06% 36.28% 7.91% 15.59% -
Total Cost 238,329 311,772 301,797 270,751 195,740 209,100 223,576 4.34%
-
Net Worth 1,081,847 1,073,707 1,057,091 1,031,878 1,023,420 1,023,420 1,031,878 3.19%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - 12,685 - - - - -
Div Payout % - - 72.37% - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 1,081,847 1,073,707 1,057,091 1,031,878 1,023,420 1,023,420 1,031,878 3.19%
NOSH 846,424 846,424 846,424 846,424 846,424 846,424 846,424 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 6.00% 5.56% 5.49% 5.75% 2.63% 1.98% 4.13% -
ROE 1.41% 1.71% 1.66% 1.60% 0.52% 0.41% 0.93% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 30.00 39.05 37.76 33.96 23.77 25.22 27.57 5.78%
EPS 1.80 2.17 2.07 1.95 0.63 0.50 1.14 35.55%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.27 1.25 1.22 1.21 1.21 1.22 3.24%
Adjusted Per Share Value based on latest NOSH - 846,424
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 29.95 39.00 37.73 33.94 23.75 25.20 27.55 5.72%
EPS 1.80 2.17 2.07 1.95 0.62 0.50 1.14 35.55%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.2781 1.2685 1.2489 1.2191 1.2091 1.2091 1.2191 3.19%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.355 0.50 0.675 0.465 0.39 0.40 0.40 -
P/RPS 1.18 1.28 1.79 1.37 1.64 1.59 1.45 -12.82%
P/EPS 19.74 23.05 32.57 23.81 62.38 80.30 35.10 -31.84%
EY 5.07 4.34 3.07 4.20 1.60 1.25 2.85 46.76%
DY 0.00 0.00 2.22 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.39 0.54 0.38 0.32 0.33 0.33 -10.36%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 22/08/22 23/05/22 25/02/22 29/11/21 16/08/21 17/05/21 -
Price 0.415 0.50 0.695 0.505 0.415 0.37 0.405 -
P/RPS 1.38 1.28 1.84 1.49 1.75 1.47 1.47 -4.12%
P/EPS 23.07 23.05 33.53 25.86 66.38 74.28 35.54 -25.01%
EY 4.33 4.34 2.98 3.87 1.51 1.35 2.81 33.37%
DY 0.00 0.00 2.16 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.39 0.56 0.41 0.34 0.31 0.33 -2.02%

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