[EVERGRN] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 76.34%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 497,901 476,824 457,861 453,575 213,134 104,651 0 -
PBT 53,587 50,055 54,243 56,956 28,055 15,482 0 -
Tax -2,903 1,615 -219 -5,152 3,815 -1,145 0 -
NP 50,684 51,670 54,024 51,804 31,870 14,337 0 -
-
NP to SH 48,818 50,852 54,024 51,804 29,378 13,226 0 -
-
Tax Rate 5.42% -3.23% 0.40% 9.05% -13.60% 7.40% - -
Total Cost 447,217 425,154 403,837 401,771 181,264 90,314 0 -
-
Net Worth 398,569 413,705 381,349 339,551 337,239 317,423 0 -
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 32,935 46,780 37,159 31,257 13,844 - - -
Div Payout % 67.47% 91.99% 68.78% 60.34% 47.13% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 398,569 413,705 381,349 339,551 337,239 317,423 0 -
NOSH 480,204 481,052 459,457 452,734 443,736 406,953 386,825 15.55%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 10.18% 10.84% 11.80% 11.42% 14.95% 13.70% 0.00% -
ROE 12.25% 12.29% 14.17% 15.26% 8.71% 4.17% 0.00% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 103.69 99.12 99.65 100.19 48.03 25.72 0.00 -
EPS 10.17 10.57 11.76 11.44 6.62 3.25 0.00 -
DPS 6.86 9.72 8.09 6.90 3.12 0.00 0.00 -
NAPS 0.83 0.86 0.83 0.75 0.76 0.78 0.00 -
Adjusted Per Share Value based on latest NOSH - 452,734
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 58.82 56.33 54.09 53.59 25.18 12.36 0.00 -
EPS 5.77 6.01 6.38 6.12 3.47 1.56 0.00 -
DPS 3.89 5.53 4.39 3.69 1.64 0.00 0.00 -
NAPS 0.4709 0.4888 0.4505 0.4012 0.3984 0.375 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 - -
Price 0.85 0.88 0.89 0.98 1.08 0.99 0.00 -
P/RPS 0.82 0.89 0.89 0.98 2.25 3.85 0.00 -
P/EPS 8.36 8.32 7.57 8.56 16.31 30.46 0.00 -
EY 11.96 12.01 13.21 11.68 6.13 3.28 0.00 -
DY 8.07 11.05 9.09 7.05 2.89 0.00 0.00 -
P/NAPS 1.02 1.02 1.07 1.31 1.42 1.27 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 18/08/06 16/05/06 23/02/06 22/11/05 - - - -
Price 0.85 0.86 0.85 0.93 0.00 0.00 0.00 -
P/RPS 0.82 0.87 0.85 0.93 0.00 0.00 0.00 -
P/EPS 8.36 8.14 7.23 8.13 0.00 0.00 0.00 -
EY 11.96 12.29 13.83 12.30 0.00 0.00 0.00 -
DY 8.07 11.31 9.51 7.42 0.00 0.00 0.00 -
P/NAPS 1.02 1.00 1.02 1.24 0.00 0.00 0.00 -

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