[EVERGRN] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
17-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -15.46%
YoY- 614.65%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 242,167 228,894 241,465 238,689 224,145 211,895 180,600 21.53%
PBT 14,457 23,018 41,016 36,957 34,518 31,435 12,078 12.69%
Tax 1,535 -3,498 -5,339 -4,696 3,362 -1,187 -693 -
NP 15,992 19,520 35,677 32,261 37,880 30,248 11,385 25.34%
-
NP to SH 18,074 19,520 36,493 33,081 39,130 30,917 10,274 45.57%
-
Tax Rate -10.62% 15.20% 13.02% 12.71% -9.74% 3.78% 5.74% -
Total Cost 226,175 209,374 205,788 206,428 186,265 181,647 169,215 21.27%
-
Net Worth 769,291 748,010 754,496 733,423 513,296 666,535 636,988 13.36%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 7,685 10,265 10,257 20,531 - - -
Div Payout % - 39.37% 28.13% 31.01% 52.47% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 769,291 748,010 754,496 733,423 513,296 666,535 636,988 13.36%
NOSH 512,861 512,335 513,263 512,883 513,296 512,719 513,700 -0.10%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.60% 8.53% 14.78% 13.52% 16.90% 14.27% 6.30% -
ROE 2.35% 2.61% 4.84% 4.51% 7.62% 4.64% 1.61% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 47.22 44.68 47.05 46.54 43.67 41.33 35.16 21.66%
EPS 3.52 3.81 7.11 6.45 7.63 6.03 2.00 45.62%
DPS 0.00 1.50 2.00 2.00 4.00 0.00 0.00 -
NAPS 1.50 1.46 1.47 1.43 1.00 1.30 1.24 13.49%
Adjusted Per Share Value based on latest NOSH - 512,883
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 28.68 27.11 28.60 28.27 26.54 25.09 21.39 21.52%
EPS 2.14 2.31 4.32 3.92 4.63 3.66 1.22 45.29%
DPS 0.00 0.91 1.22 1.21 2.43 0.00 0.00 -
NAPS 0.911 0.8858 0.8935 0.8685 0.6079 0.7893 0.7543 13.37%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.42 1.55 1.48 1.71 1.40 0.88 0.77 -
P/RPS 3.01 3.47 3.15 3.67 3.21 2.13 2.19 23.54%
P/EPS 40.29 40.68 20.82 26.51 18.36 14.59 38.50 3.06%
EY 2.48 2.46 4.80 3.77 5.45 6.85 2.60 -3.09%
DY 0.00 0.97 1.35 1.17 2.86 0.00 0.00 -
P/NAPS 0.95 1.06 1.01 1.20 1.40 0.68 0.62 32.80%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 19/11/10 16/08/10 17/05/10 23/02/10 16/11/09 24/08/09 -
Price 1.43 1.42 1.55 1.49 1.62 1.50 0.89 -
P/RPS 3.03 3.18 3.29 3.20 3.71 3.63 2.53 12.73%
P/EPS 40.58 37.27 21.80 23.10 21.25 24.88 44.50 -5.94%
EY 2.46 2.68 4.59 4.33 4.71 4.02 2.25 6.11%
DY 0.00 1.06 1.29 1.34 2.47 0.00 0.00 -
P/NAPS 0.95 0.97 1.05 1.04 1.62 1.15 0.72 20.23%

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