[EVERGRN] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 4.26%
YoY- -84.73%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 224,145 211,895 180,600 154,874 171,806 193,204 186,301 13.08%
PBT 34,518 31,435 12,078 2,721 -4,060 13,421 24,378 26.01%
Tax 3,362 -1,187 -693 -1,241 4,271 569 832 153.05%
NP 37,880 30,248 11,385 1,480 211 13,990 25,210 31.08%
-
NP to SH 39,130 30,917 10,274 4,629 4,440 16,206 25,760 32.04%
-
Tax Rate -9.74% 3.78% 5.74% 45.61% - -4.24% -3.41% -
Total Cost 186,265 181,647 169,215 153,394 171,595 179,214 161,091 10.13%
-
Net Worth 513,296 666,535 636,988 627,486 487,791 577,068 546,860 -4.12%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 20,531 - - - - - - -
Div Payout % 52.47% - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 513,296 666,535 636,988 627,486 487,791 577,068 546,860 -4.12%
NOSH 513,296 512,719 513,700 514,333 487,791 480,890 479,702 4.60%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 16.90% 14.27% 6.30% 0.96% 0.12% 7.24% 13.53% -
ROE 7.62% 4.64% 1.61% 0.74% 0.91% 2.81% 4.71% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 43.67 41.33 35.16 30.11 35.22 40.18 38.84 8.10%
EPS 7.63 6.03 2.00 0.90 0.91 3.37 5.37 26.30%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.30 1.24 1.22 1.00 1.20 1.14 -8.34%
Adjusted Per Share Value based on latest NOSH - 514,333
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 26.54 25.09 21.39 18.34 20.35 22.88 22.06 13.07%
EPS 4.63 3.66 1.22 0.55 0.53 1.92 3.05 31.98%
DPS 2.43 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6079 0.7893 0.7543 0.7431 0.5777 0.6834 0.6476 -4.11%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.40 0.88 0.77 0.50 0.54 0.93 1.32 -
P/RPS 3.21 2.13 2.19 1.66 1.53 2.31 3.40 -3.75%
P/EPS 18.36 14.59 38.50 55.56 59.33 27.60 24.58 -17.63%
EY 5.45 6.85 2.60 1.80 1.69 3.62 4.07 21.42%
DY 2.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.68 0.62 0.41 0.54 0.78 1.16 13.31%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 16/11/09 24/08/09 25/05/09 26/02/09 17/11/08 22/08/08 -
Price 1.62 1.50 0.89 0.69 0.47 0.70 1.19 -
P/RPS 3.71 3.63 2.53 2.29 1.33 1.74 3.06 13.66%
P/EPS 21.25 24.88 44.50 76.67 51.64 20.77 22.16 -2.74%
EY 4.71 4.02 2.25 1.30 1.94 4.81 4.51 2.92%
DY 2.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.15 0.72 0.57 0.47 0.58 1.04 34.26%

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