[EVERGRN] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
24-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 38.34%
YoY- 11.88%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 893,056 800,666 955,294 1,108,186 1,016,966 986,064 984,180 -1.60%
PBT 31,988 -40,894 -39,248 54,864 54,976 92,002 105,626 -18.03%
Tax -4,284 -4,992 -2,784 -15,650 -19,964 -20,004 -16,556 -20.15%
NP 27,704 -45,886 -42,032 39,214 35,012 71,998 89,070 -17.67%
-
NP to SH 27,704 -46,466 -41,862 37,456 33,478 74,156 87,892 -17.48%
-
Tax Rate 13.39% - - 28.53% 36.31% 21.74% 15.67% -
Total Cost 865,352 846,552 997,326 1,068,972 981,954 914,066 895,110 -0.56%
-
Net Worth 1,023,420 1,150,290 1,184,122 1,184,402 1,168,065 1,025,739 887,124 2.40%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 1,023,420 1,150,290 1,184,122 1,184,402 1,168,065 1,025,739 887,124 2.40%
NOSH 846,424 846,424 846,424 846,424 846,424 846,424 512,788 8.70%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 3.10% -5.73% -4.40% 3.54% 3.44% 7.30% 9.05% -
ROE 2.71% -4.04% -3.54% 3.16% 2.87% 7.23% 9.91% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 105.59 94.66 112.95 130.99 120.15 122.09 191.93 -9.47%
EPS 3.28 -5.50 -4.94 4.42 3.96 9.18 17.14 -24.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.36 1.40 1.40 1.38 1.27 1.73 -5.77%
Adjusted Per Share Value based on latest NOSH - 846,424
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 105.76 94.82 113.13 131.24 120.43 116.77 116.55 -1.60%
EPS 3.28 -5.50 -4.96 4.44 3.96 8.78 10.41 -17.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.212 1.3622 1.4023 1.4026 1.3833 1.2147 1.0506 2.40%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.40 0.165 0.30 0.45 0.84 1.06 1.35 -
P/RPS 0.38 0.17 0.27 0.34 0.70 0.87 0.70 -9.67%
P/EPS 12.21 -3.00 -6.06 10.16 21.24 11.54 7.88 7.56%
EY 8.19 -33.30 -16.50 9.84 4.71 8.66 12.70 -7.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.12 0.21 0.32 0.61 0.83 0.78 -13.34%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 16/08/21 13/08/20 29/08/19 24/08/18 21/08/17 23/08/16 19/08/15 -
Price 0.37 0.26 0.265 0.555 0.82 0.905 1.95 -
P/RPS 0.35 0.27 0.23 0.42 0.68 0.74 1.02 -16.31%
P/EPS 11.30 -4.73 -5.35 12.54 20.73 9.86 11.38 -0.11%
EY 8.85 -21.13 -18.68 7.98 4.82 10.15 8.79 0.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.19 0.19 0.40 0.59 0.71 1.13 -19.37%

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