[EVERGRN] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
20-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 6.59%
YoY- 150.37%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 960,308 670,948 731,028 718,614 506,348 426,268 17.62%
PBT 155,946 29,598 109,002 157,936 54,850 56,162 22.64%
Tax -20,070 -3,868 924 -17,286 -2,772 7,578 -
NP 135,876 25,730 109,926 140,650 52,078 63,740 16.33%
-
NP to SH 139,148 29,806 112,130 121,042 48,346 58,758 18.80%
-
Tax Rate 12.87% 13.07% -0.85% 10.94% 5.05% -13.49% -
Total Cost 824,432 645,218 621,102 577,964 454,270 362,528 17.84%
-
Net Worth 754,231 635,041 547,209 508,741 398,070 337,239 17.45%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 41,046 - - 23,997 19,184 55,467 -5.84%
Div Payout % 29.50% - - 19.83% 39.68% 94.40% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 754,231 635,041 547,209 508,741 398,070 337,239 17.45%
NOSH 513,082 512,130 480,008 479,944 479,603 443,736 2.94%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 14.15% 3.83% 15.04% 19.57% 10.29% 14.95% -
ROE 18.45% 4.69% 20.49% 23.79% 12.15% 17.42% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 187.16 131.01 152.29 149.73 105.58 96.06 14.26%
EPS 27.12 5.82 23.36 25.22 10.08 13.24 15.41%
DPS 8.00 0.00 0.00 5.00 4.00 12.50 -8.53%
NAPS 1.47 1.24 1.14 1.06 0.83 0.76 14.09%
Adjusted Per Share Value based on latest NOSH - 480,298
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 113.72 79.46 86.57 85.10 59.96 50.48 17.62%
EPS 16.48 3.53 13.28 14.33 5.73 6.96 18.80%
DPS 4.86 0.00 0.00 2.84 2.27 6.57 -5.84%
NAPS 0.8932 0.752 0.648 0.6025 0.4714 0.3994 17.45%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.48 0.77 1.32 1.88 0.85 1.08 -
P/RPS 0.79 0.59 0.87 1.26 0.81 1.12 -6.73%
P/EPS 5.46 13.23 5.65 7.45 8.43 8.16 -7.71%
EY 18.32 7.56 17.70 13.41 11.86 12.26 8.35%
DY 5.41 0.00 0.00 2.66 4.71 11.57 -14.09%
P/NAPS 1.01 0.62 1.16 1.77 1.02 1.42 -6.58%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 16/08/10 24/08/09 22/08/08 20/08/07 18/08/06 19/08/05 -
Price 1.55 0.89 1.19 1.39 0.85 1.02 -
P/RPS 0.83 0.68 0.78 0.93 0.81 1.06 -4.77%
P/EPS 5.72 15.29 5.09 5.51 8.43 7.70 -5.76%
EY 17.50 6.54 19.63 18.14 11.86 12.98 6.15%
DY 5.16 0.00 0.00 3.60 4.71 12.25 -15.87%
P/NAPS 1.05 0.72 1.04 1.31 1.02 1.34 -4.75%

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