[EVERGRN] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
22-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -7.5%
YoY- -7.36%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 971,672 960,308 670,948 731,028 718,614 506,348 426,268 14.71%
PBT 36,990 155,946 29,598 109,002 157,936 54,850 56,162 -6.72%
Tax -3,672 -20,070 -3,868 924 -17,286 -2,772 7,578 -
NP 33,318 135,876 25,730 109,926 140,650 52,078 63,740 -10.24%
-
NP to SH 36,566 139,148 29,806 112,130 121,042 48,346 58,758 -7.59%
-
Tax Rate 9.93% 12.87% 13.07% -0.85% 10.94% 5.05% -13.49% -
Total Cost 938,354 824,432 645,218 621,102 577,964 454,270 362,528 17.16%
-
Net Worth 780,622 754,231 635,041 547,209 508,741 398,070 337,239 15.00%
Dividend
30/06/11 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 -
Div Payout % - 29.50% - - 19.83% 39.68% 94.40% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 780,622 754,231 635,041 547,209 508,741 398,070 337,239 15.00%
NOSH 513,567 513,082 512,130 480,008 479,944 479,603 443,736 2.46%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 3.43% 14.15% 3.83% 15.04% 19.57% 10.29% 14.95% -
ROE 4.68% 18.45% 4.69% 20.49% 23.79% 12.15% 17.42% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 189.20 187.16 131.01 152.29 149.73 105.58 96.06 11.95%
EPS 7.12 27.12 5.82 23.36 25.22 10.08 13.24 -9.81%
DPS 0.00 8.00 0.00 0.00 5.00 4.00 12.50 -
NAPS 1.52 1.47 1.24 1.14 1.06 0.83 0.76 12.24%
Adjusted Per Share Value based on latest NOSH - 479,702
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 115.07 113.72 79.46 86.57 85.10 59.96 50.48 14.71%
EPS 4.33 16.48 3.53 13.28 14.33 5.73 6.96 -7.60%
DPS 0.00 4.86 0.00 0.00 2.84 2.27 6.57 -
NAPS 0.9244 0.8932 0.752 0.648 0.6025 0.4714 0.3994 15.00%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.18 1.48 0.77 1.32 1.88 0.85 1.08 -
P/RPS 0.62 0.79 0.59 0.87 1.26 0.81 1.12 -9.38%
P/EPS 16.57 5.46 13.23 5.65 7.45 8.43 8.16 12.52%
EY 6.03 18.32 7.56 17.70 13.41 11.86 12.26 -11.14%
DY 0.00 5.41 0.00 0.00 2.66 4.71 11.57 -
P/NAPS 0.78 1.01 0.62 1.16 1.77 1.02 1.42 -9.49%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 22/08/11 16/08/10 24/08/09 22/08/08 20/08/07 18/08/06 19/08/05 -
Price 1.03 1.55 0.89 1.19 1.39 0.85 1.02 -
P/RPS 0.54 0.83 0.68 0.78 0.93 0.81 1.06 -10.62%
P/EPS 14.47 5.72 15.29 5.09 5.51 8.43 7.70 11.08%
EY 6.91 17.50 6.54 19.63 18.14 11.86 12.98 -9.96%
DY 0.00 5.16 0.00 0.00 3.60 4.71 12.25 -
P/NAPS 0.68 1.05 0.72 1.04 1.31 1.02 1.34 -10.68%

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