[EVERGRN] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
16-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 41.38%
YoY- -49.14%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 916,194 855,329 771,514 719,175 700,484 706,185 730,524 16.34%
PBT 143,926 114,988 80,752 42,174 24,160 36,460 63,862 72.15%
Tax -7,860 -3,214 241 1,150 2,906 4,431 5,302 -
NP 136,066 111,774 80,993 43,324 27,066 40,891 69,164 57.19%
-
NP to SH 139,621 113,402 84,950 50,260 35,549 51,035 76,711 49.23%
-
Tax Rate 5.46% 2.80% -0.30% -2.73% -12.03% -12.15% -8.30% -
Total Cost 780,128 743,555 690,521 675,851 673,418 665,294 661,360 11.67%
-
Net Worth 754,496 733,423 513,296 666,535 636,988 627,486 487,791 33.85%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 41,054 30,789 20,531 - - - - -
Div Payout % 29.40% 27.15% 24.17% - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 754,496 733,423 513,296 666,535 636,988 627,486 487,791 33.85%
NOSH 513,263 512,883 513,296 512,719 513,700 514,333 487,791 3.46%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 14.85% 13.07% 10.50% 6.02% 3.86% 5.79% 9.47% -
ROE 18.51% 15.46% 16.55% 7.54% 5.58% 8.13% 15.73% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 178.50 166.77 150.31 140.27 136.36 137.30 149.76 12.45%
EPS 27.20 22.11 16.55 9.80 6.92 9.92 15.73 44.21%
DPS 8.00 6.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.43 1.00 1.30 1.24 1.22 1.00 29.37%
Adjusted Per Share Value based on latest NOSH - 512,719
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 108.50 101.29 91.37 85.17 82.95 83.63 86.51 16.34%
EPS 16.53 13.43 10.06 5.95 4.21 6.04 9.08 49.25%
DPS 4.86 3.65 2.43 0.00 0.00 0.00 0.00 -
NAPS 0.8935 0.8685 0.6079 0.7893 0.7543 0.7431 0.5777 33.84%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.48 1.71 1.40 0.88 0.77 0.50 0.54 -
P/RPS 0.83 1.03 0.93 0.63 0.56 0.36 0.36 74.78%
P/EPS 5.44 7.73 8.46 8.98 11.13 5.04 3.43 36.11%
EY 18.38 12.93 11.82 11.14 8.99 19.85 29.12 -26.48%
DY 5.41 3.51 2.86 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.20 1.40 0.68 0.62 0.41 0.54 51.97%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 16/08/10 17/05/10 23/02/10 16/11/09 24/08/09 25/05/09 26/02/09 -
Price 1.55 1.49 1.62 1.50 0.89 0.69 0.47 -
P/RPS 0.87 0.89 1.08 1.07 0.65 0.50 0.31 99.33%
P/EPS 5.70 6.74 9.79 15.30 12.86 6.95 2.99 53.92%
EY 17.55 14.84 10.22 6.54 7.78 14.38 33.46 -35.03%
DY 5.16 4.03 2.47 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.04 1.62 1.15 0.72 0.57 0.47 71.14%

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