[EVERGRN] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 14.13%
YoY- 6.75%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 171,806 193,204 186,301 179,213 169,885 202,379 192,557 -7.28%
PBT -4,060 13,421 24,378 30,123 24,858 36,898 43,535 -
Tax 4,271 569 832 -370 1,313 -2,048 -6,785 -
NP 211 13,990 25,210 29,753 26,171 34,850 36,750 -96.74%
-
NP to SH 4,440 16,206 25,760 30,305 26,554 31,581 32,132 -73.11%
-
Tax Rate - -4.24% -3.41% 1.23% -5.28% 5.55% 15.59% -
Total Cost 171,595 179,214 161,091 149,460 143,714 167,529 155,807 6.61%
-
Net Worth 487,791 577,068 546,860 552,309 537,620 508,751 509,116 -2.79%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - 21,600 - 12,007 -
Div Payout % - - - - 81.35% - 37.37% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 487,791 577,068 546,860 552,309 537,620 508,751 509,116 -2.79%
NOSH 487,791 480,890 479,702 480,269 480,018 479,954 480,298 1.03%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 0.12% 7.24% 13.53% 16.60% 15.41% 17.22% 19.09% -
ROE 0.91% 2.81% 4.71% 5.49% 4.94% 6.21% 6.31% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 35.22 40.18 38.84 37.32 35.39 42.17 40.09 -8.23%
EPS 0.91 3.37 5.37 6.31 5.53 6.58 6.69 -73.39%
DPS 0.00 0.00 0.00 0.00 4.50 0.00 2.50 -
NAPS 1.00 1.20 1.14 1.15 1.12 1.06 1.06 -3.79%
Adjusted Per Share Value based on latest NOSH - 480,269
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 20.30 22.83 22.01 21.17 20.07 23.91 22.75 -7.28%
EPS 0.52 1.91 3.04 3.58 3.14 3.73 3.80 -73.28%
DPS 0.00 0.00 0.00 0.00 2.55 0.00 1.42 -
NAPS 0.5763 0.6818 0.6461 0.6525 0.6352 0.6011 0.6015 -2.80%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.54 0.93 1.32 1.29 1.70 1.84 1.88 -
P/RPS 1.53 2.31 3.40 3.46 4.80 4.36 4.69 -52.44%
P/EPS 59.33 27.60 24.58 20.44 30.73 27.96 28.10 64.20%
EY 1.69 3.62 4.07 4.89 3.25 3.58 3.56 -39.00%
DY 0.00 0.00 0.00 0.00 2.65 0.00 1.33 -
P/NAPS 0.54 0.78 1.16 1.12 1.52 1.74 1.77 -54.51%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 17/11/08 22/08/08 26/05/08 26/02/08 26/11/07 20/08/07 -
Price 0.47 0.70 1.19 1.49 1.29 1.68 1.39 -
P/RPS 1.33 1.74 3.06 3.99 3.64 3.98 3.47 -47.08%
P/EPS 51.64 20.77 22.16 23.61 23.32 25.53 20.78 82.96%
EY 1.94 4.81 4.51 4.23 4.29 3.92 4.81 -45.26%
DY 0.00 0.00 0.00 0.00 3.49 0.00 1.80 -
P/NAPS 0.47 0.58 1.04 1.30 1.15 1.58 1.31 -49.35%

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