[EVERGRN] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
13-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -18.7%
YoY- 74.91%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 984,180 910,654 905,292 1,097,224 971,672 960,308 670,948 6.59%
PBT 105,626 -48,924 -61,144 68,090 36,990 155,946 29,598 23.60%
Tax -16,556 -1,458 -138 -8,008 -3,672 -20,070 -3,868 27.40%
NP 89,070 -50,382 -61,282 60,082 33,318 135,876 25,730 22.98%
-
NP to SH 87,892 -48,548 -55,798 63,956 36,566 139,148 29,806 19.73%
-
Tax Rate 15.67% - - 11.76% 9.93% 12.87% 13.07% -
Total Cost 895,110 961,036 966,574 1,037,142 938,354 824,432 645,218 5.60%
-
Net Worth 887,124 780,052 825,687 852,062 780,622 754,231 635,041 5.72%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - 10,265 - 41,046 - -
Div Payout % - - - 16.05% - 29.50% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 887,124 780,052 825,687 852,062 780,622 754,231 635,041 5.72%
NOSH 512,788 513,192 512,849 513,290 513,567 513,082 512,130 0.02%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 9.05% -5.53% -6.77% 5.48% 3.43% 14.15% 3.83% -
ROE 9.91% -6.22% -6.76% 7.51% 4.68% 18.45% 4.69% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 191.93 177.45 176.52 213.76 189.20 187.16 131.01 6.56%
EPS 17.14 -9.46 -10.88 12.46 7.12 27.12 5.82 19.71%
DPS 0.00 0.00 0.00 2.00 0.00 8.00 0.00 -
NAPS 1.73 1.52 1.61 1.66 1.52 1.47 1.24 5.70%
Adjusted Per Share Value based on latest NOSH - 512,999
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 116.28 107.59 106.95 129.63 114.80 113.45 79.27 6.59%
EPS 10.38 -5.74 -6.59 7.56 4.32 16.44 3.52 19.74%
DPS 0.00 0.00 0.00 1.21 0.00 4.85 0.00 -
NAPS 1.0481 0.9216 0.9755 1.0067 0.9223 0.8911 0.7503 5.72%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.35 0.52 0.505 0.87 1.18 1.48 0.77 -
P/RPS 0.70 0.29 0.29 0.41 0.62 0.79 0.59 2.88%
P/EPS 7.88 -5.50 -4.64 6.98 16.57 5.46 13.23 -8.26%
EY 12.70 -18.19 -21.54 14.32 6.03 18.32 7.56 9.02%
DY 0.00 0.00 0.00 2.30 0.00 5.41 0.00 -
P/NAPS 0.78 0.34 0.31 0.52 0.78 1.01 0.62 3.89%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 19/08/15 29/08/14 29/08/13 13/08/12 22/08/11 16/08/10 24/08/09 -
Price 1.95 0.625 0.50 0.82 1.03 1.55 0.89 -
P/RPS 1.02 0.35 0.28 0.38 0.54 0.83 0.68 6.98%
P/EPS 11.38 -6.61 -4.60 6.58 14.47 5.72 15.29 -4.80%
EY 8.79 -15.14 -21.76 15.20 6.91 17.50 6.54 5.04%
DY 0.00 0.00 0.00 2.44 0.00 5.16 0.00 -
P/NAPS 1.13 0.41 0.31 0.49 0.68 1.05 0.72 7.79%

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