[EVERGRN] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
16-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 19.49%
YoY- -42.41%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 1,020,937 934,827 880,797 906,089 865,697 859,894 867,460 11.48%
PBT 54,632 43,974 -54,395 -59,476 -72,752 -95,917 -35,305 -
Tax -11,083 -8,314 -4,282 -2,391 -3,015 -2,745 -21 6455.67%
NP 43,549 35,660 -58,677 -61,867 -75,767 -98,662 -35,326 -
-
NP to SH 43,549 35,660 -59,350 -63,177 -78,471 -100,262 -36,235 -
-
Tax Rate 20.29% 18.91% - - - - - -
Total Cost 977,388 899,167 939,474 967,956 941,464 958,556 902,786 5.44%
-
Net Worth 1,057,091 1,031,878 1,023,420 1,023,420 1,031,878 1,023,420 1,133,374 -4.54%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 12,685 - - - - - - -
Div Payout % 29.13% - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 1,057,091 1,031,878 1,023,420 1,023,420 1,031,878 1,023,420 1,133,374 -4.54%
NOSH 846,424 846,424 846,424 846,424 846,424 846,424 846,424 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 4.27% 3.81% -6.66% -6.83% -8.75% -11.47% -4.07% -
ROE 4.12% 3.46% -5.80% -6.17% -7.60% -9.80% -3.20% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 120.72 110.53 104.14 107.13 102.35 101.67 102.56 11.49%
EPS 5.15 4.22 -7.02 -7.47 -9.28 -11.85 -4.28 -
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.22 1.21 1.21 1.22 1.21 1.34 -4.53%
Adjusted Per Share Value based on latest NOSH - 846,424
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 120.62 110.44 104.06 107.05 102.28 101.59 102.49 11.48%
EPS 5.15 4.21 -7.01 -7.46 -9.27 -11.85 -4.28 -
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2489 1.2191 1.2091 1.2091 1.2191 1.2091 1.339 -4.54%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.675 0.465 0.39 0.40 0.40 0.46 0.275 -
P/RPS 0.56 0.42 0.37 0.37 0.39 0.45 0.27 62.70%
P/EPS 13.11 11.03 -5.56 -5.36 -4.31 -3.88 -6.42 -
EY 7.63 9.07 -17.99 -18.67 -23.19 -25.77 -15.58 -
DY 2.22 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.38 0.32 0.33 0.33 0.38 0.21 87.80%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 23/05/22 25/02/22 29/11/21 16/08/21 17/05/21 29/03/21 25/11/20 -
Price 0.695 0.505 0.415 0.37 0.405 0.46 0.41 -
P/RPS 0.58 0.46 0.40 0.35 0.40 0.45 0.40 28.13%
P/EPS 13.50 11.98 -5.91 -4.95 -4.37 -3.88 -9.57 -
EY 7.41 8.35 -16.91 -20.19 -22.91 -25.77 -10.45 -
DY 2.16 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.41 0.34 0.31 0.33 0.38 0.31 48.37%

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