[EVERGRN] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 457,861 453,575 213,134 104,651 0 -
PBT 54,243 56,956 28,055 15,482 0 -
Tax -219 -5,152 3,815 -1,145 0 -
NP 54,024 51,804 31,870 14,337 0 -
-
NP to SH 54,024 51,804 29,378 13,226 0 -
-
Tax Rate 0.40% 9.05% -13.60% 7.40% - -
Total Cost 403,837 401,771 181,264 90,314 0 -
-
Net Worth 381,349 339,551 337,239 317,423 0 -
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 37,159 31,257 13,844 - - -
Div Payout % 68.78% 60.34% 47.13% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 381,349 339,551 337,239 317,423 0 -
NOSH 459,457 452,734 443,736 406,953 386,825 18.77%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 11.80% 11.42% 14.95% 13.70% 0.00% -
ROE 14.17% 15.26% 8.71% 4.17% 0.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 99.65 100.19 48.03 25.72 0.00 -
EPS 11.76 11.44 6.62 3.25 0.00 -
DPS 8.09 6.90 3.12 0.00 0.00 -
NAPS 0.83 0.75 0.76 0.78 0.00 -
Adjusted Per Share Value based on latest NOSH - 406,953
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 54.22 53.71 25.24 12.39 0.00 -
EPS 6.40 6.13 3.48 1.57 0.00 -
DPS 4.40 3.70 1.64 0.00 0.00 -
NAPS 0.4516 0.4021 0.3994 0.3759 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 - -
Price 0.89 0.98 1.08 0.99 0.00 -
P/RPS 0.89 0.98 2.25 3.85 0.00 -
P/EPS 7.57 8.56 16.31 30.46 0.00 -
EY 13.21 11.68 6.13 3.28 0.00 -
DY 9.09 7.05 2.89 0.00 0.00 -
P/NAPS 1.07 1.31 1.42 1.27 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 23/02/06 22/11/05 - - - -
Price 0.85 0.93 0.00 0.00 0.00 -
P/RPS 0.85 0.93 0.00 0.00 0.00 -
P/EPS 7.23 8.13 0.00 0.00 0.00 -
EY 13.83 12.30 0.00 0.00 0.00 -
DY 9.51 7.42 0.00 0.00 0.00 -
P/NAPS 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