[EVERGRN] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
16-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 23.12%
YoY- 292.76%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 946,083 951,215 933,193 916,194 855,329 771,514 719,175 20.07%
PBT 82,795 115,448 135,509 143,926 114,988 80,752 42,174 56.85%
Tax -7,032 -11,998 -10,171 -7,860 -3,214 241 1,150 -
NP 75,763 103,450 125,338 136,066 111,774 80,993 43,324 45.20%
-
NP to SH 79,838 107,168 128,224 139,621 113,402 84,950 50,260 36.18%
-
Tax Rate 8.49% 10.39% 7.51% 5.46% 2.80% -0.30% -2.73% -
Total Cost 870,320 847,765 807,855 780,128 743,555 690,521 675,851 18.38%
-
Net Worth 770,223 769,291 748,010 754,496 733,423 513,296 666,535 10.12%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 17,950 28,207 48,739 41,054 30,789 20,531 - -
Div Payout % 22.48% 26.32% 38.01% 29.40% 27.15% 24.17% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 770,223 769,291 748,010 754,496 733,423 513,296 666,535 10.12%
NOSH 513,482 512,861 512,335 513,263 512,883 513,296 512,719 0.09%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 8.01% 10.88% 13.43% 14.85% 13.07% 10.50% 6.02% -
ROE 10.37% 13.93% 17.14% 18.51% 15.46% 16.55% 7.54% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 184.25 185.47 182.14 178.50 166.77 150.31 140.27 19.95%
EPS 15.55 20.90 25.03 27.20 22.11 16.55 9.80 36.07%
DPS 3.50 5.50 9.50 8.00 6.00 4.00 0.00 -
NAPS 1.50 1.50 1.46 1.47 1.43 1.00 1.30 10.01%
Adjusted Per Share Value based on latest NOSH - 513,263
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 112.04 112.65 110.51 108.50 101.29 91.37 85.17 20.07%
EPS 9.45 12.69 15.18 16.53 13.43 10.06 5.95 36.16%
DPS 2.13 3.34 5.77 4.86 3.65 2.43 0.00 -
NAPS 0.9121 0.911 0.8858 0.8935 0.8685 0.6079 0.7893 10.12%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.48 1.42 1.55 1.48 1.71 1.40 0.88 -
P/RPS 0.80 0.77 0.85 0.83 1.03 0.93 0.63 17.28%
P/EPS 9.52 6.80 6.19 5.44 7.73 8.46 8.98 3.97%
EY 10.51 14.72 16.15 18.38 12.93 11.82 11.14 -3.81%
DY 2.36 3.87 6.13 5.41 3.51 2.86 0.00 -
P/NAPS 0.99 0.95 1.06 1.01 1.20 1.40 0.68 28.48%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 23/05/11 21/02/11 19/11/10 16/08/10 17/05/10 23/02/10 16/11/09 -
Price 1.22 1.43 1.42 1.55 1.49 1.62 1.50 -
P/RPS 0.66 0.77 0.78 0.87 0.89 1.08 1.07 -27.55%
P/EPS 7.85 6.84 5.67 5.70 6.74 9.79 15.30 -35.93%
EY 12.74 14.61 17.62 17.55 14.84 10.22 6.54 56.04%
DY 2.87 3.85 6.69 5.16 4.03 2.47 0.00 -
P/NAPS 0.81 0.95 0.97 1.05 1.04 1.62 1.15 -20.85%

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