[EVERGRN] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
18-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 20.22%
YoY- -17.72%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 670,948 731,028 718,614 506,348 426,268 11.99%
PBT 29,598 109,002 157,936 54,850 56,162 -14.78%
Tax -3,868 924 -17,286 -2,772 7,578 -
NP 25,730 109,926 140,650 52,078 63,740 -20.27%
-
NP to SH 29,806 112,130 121,042 48,346 58,758 -15.59%
-
Tax Rate 13.07% -0.85% 10.94% 5.05% -13.49% -
Total Cost 645,218 621,102 577,964 454,270 362,528 15.49%
-
Net Worth 635,041 547,209 508,741 398,070 337,239 17.13%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - 23,997 19,184 55,467 -
Div Payout % - - 19.83% 39.68% 94.40% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 635,041 547,209 508,741 398,070 337,239 17.13%
NOSH 512,130 480,008 479,944 479,603 443,736 3.64%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 3.83% 15.04% 19.57% 10.29% 14.95% -
ROE 4.69% 20.49% 23.79% 12.15% 17.42% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 131.01 152.29 149.73 105.58 96.06 8.06%
EPS 5.82 23.36 25.22 10.08 13.24 -18.56%
DPS 0.00 0.00 5.00 4.00 12.50 -
NAPS 1.24 1.14 1.06 0.83 0.76 13.00%
Adjusted Per Share Value based on latest NOSH - 480,204
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 79.46 86.57 85.10 59.96 50.48 12.00%
EPS 3.53 13.28 14.33 5.73 6.96 -15.60%
DPS 0.00 0.00 2.84 2.27 6.57 -
NAPS 0.752 0.648 0.6025 0.4714 0.3994 17.12%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.77 1.32 1.88 0.85 1.08 -
P/RPS 0.59 0.87 1.26 0.81 1.12 -14.79%
P/EPS 13.23 5.65 7.45 8.43 8.16 12.83%
EY 7.56 17.70 13.41 11.86 12.26 -11.37%
DY 0.00 0.00 2.66 4.71 11.57 -
P/NAPS 0.62 1.16 1.77 1.02 1.42 -18.70%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 24/08/09 22/08/08 20/08/07 18/08/06 19/08/05 -
Price 0.89 1.19 1.39 0.85 1.02 -
P/RPS 0.68 0.78 0.93 0.81 1.06 -10.49%
P/EPS 15.29 5.09 5.51 8.43 7.70 18.69%
EY 6.54 19.63 18.14 11.86 12.98 -15.73%
DY 0.00 0.00 3.60 4.71 12.25 -
P/NAPS 0.72 1.04 1.31 1.02 1.34 -14.37%

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