[EVERGRN] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -46.83%
YoY- -49.27%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 921,638 935,696 986,233 1,031,662 1,092,824 1,124,464 1,100,361 -11.13%
PBT -56,405 -38,868 -12,871 25,749 63,740 81,075 81,497 -
Tax 2,991 3,749 2,579 -186 -7,867 -8,718 -9,013 -
NP -53,414 -35,119 -10,292 25,563 55,873 72,357 72,484 -
-
NP to SH -43,404 -27,708 -3,713 32,169 60,505 77,104 77,324 -
-
Tax Rate - - - 0.72% 12.34% 10.75% 11.06% -
Total Cost 975,052 970,815 996,525 1,006,099 1,036,951 1,052,107 1,027,877 -3.45%
-
Net Worth 808,284 824,983 846,721 853,846 848,795 851,579 836,960 -2.29%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 5,129 5,129 12,818 12,818 7,688 -
Div Payout % - - 0.00% 15.95% 21.19% 16.62% 9.94% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 808,284 824,983 846,721 853,846 848,795 851,579 836,960 -2.29%
NOSH 511,572 512,412 513,164 514,365 514,421 512,999 513,472 -0.24%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -5.80% -3.75% -1.04% 2.48% 5.11% 6.43% 6.59% -
ROE -5.37% -3.36% -0.44% 3.77% 7.13% 9.05% 9.24% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 180.16 182.61 192.19 200.57 212.44 219.19 214.30 -10.91%
EPS -8.48 -5.41 -0.72 6.25 11.76 15.03 15.06 -
DPS 0.00 0.00 1.00 1.00 2.50 2.50 1.50 -
NAPS 1.58 1.61 1.65 1.66 1.65 1.66 1.63 -2.05%
Adjusted Per Share Value based on latest NOSH - 514,365
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 109.14 110.81 116.79 122.17 129.42 133.16 130.31 -11.13%
EPS -5.14 -3.28 -0.44 3.81 7.17 9.13 9.16 -
DPS 0.00 0.00 0.61 0.61 1.52 1.52 0.91 -
NAPS 0.9572 0.977 1.0027 1.0112 1.0052 1.0085 0.9912 -2.29%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.465 0.505 0.565 0.58 0.62 0.87 0.95 -
P/RPS 0.26 0.28 0.29 0.29 0.29 0.40 0.44 -29.55%
P/EPS -5.48 -9.34 -78.09 9.27 5.27 5.79 6.31 -
EY -18.25 -10.71 -1.28 10.78 18.97 17.28 15.85 -
DY 0.00 0.00 1.77 1.72 4.03 2.87 1.58 -
P/NAPS 0.29 0.31 0.34 0.35 0.38 0.52 0.58 -36.97%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 29/08/13 27/05/13 28/02/13 23/11/12 13/08/12 28/05/12 -
Price 0.475 0.50 0.595 0.615 0.62 0.82 0.90 -
P/RPS 0.26 0.27 0.31 0.31 0.29 0.37 0.42 -27.34%
P/EPS -5.60 -9.25 -82.23 9.83 5.27 5.46 5.98 -
EY -17.86 -10.81 -1.22 10.17 18.97 18.33 16.73 -
DY 0.00 0.00 1.68 1.63 4.03 3.05 1.67 -
P/NAPS 0.30 0.31 0.36 0.37 0.38 0.49 0.55 -33.21%

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