[EVERGRN] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
13-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 17.13%
YoY- 4.95%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 CAGR
Revenue 729,825 744,957 748,914 521,464 446,721 0 -
PBT 61,645 90,562 154,488 64,624 55,056 0 -
Tax -4,161 1,374 -14,254 -3,713 -1,096 0 -
NP 57,484 91,937 140,233 60,910 53,960 0 -
-
NP to SH 61,093 96,361 122,802 56,629 53,960 0 -
-
Tax Rate 6.75% -1.52% 9.23% 5.75% 1.99% - -
Total Cost 672,341 653,020 608,681 460,553 392,761 0 -
-
Net Worth 667,032 576,247 508,744 407,923 339,893 0 -
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 CAGR
Div - - 15,998 25,595 37,765 - -
Div Payout % - - 13.03% 45.20% 69.99% - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 CAGR
Net Worth 667,032 576,247 508,744 407,923 339,893 0 -
NOSH 513,101 480,205 479,947 479,909 453,191 0 -
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 CAGR
NP Margin 7.88% 12.34% 18.72% 11.68% 12.08% 0.00% -
ROE 9.16% 16.72% 24.14% 13.88% 15.88% 0.00% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 CAGR
RPS 142.24 155.13 156.04 108.66 98.57 0.00 -
EPS 11.91 20.07 25.59 11.80 11.91 0.00 -
DPS 0.00 0.00 3.33 5.33 8.33 0.00 -
NAPS 1.30 1.20 1.06 0.85 0.75 0.00 -
Adjusted Per Share Value based on latest NOSH - 480,314
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 CAGR
RPS 86.22 88.01 88.48 61.61 52.78 0.00 -
EPS 7.22 11.38 14.51 6.69 6.38 0.00 -
DPS 0.00 0.00 1.89 3.02 4.46 0.00 -
NAPS 0.7881 0.6808 0.6011 0.4819 0.4016 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 0.88 0.93 1.84 0.89 0.98 0.00 -
P/RPS 0.62 0.60 1.18 0.82 0.99 0.00 -
P/EPS 7.39 4.63 7.19 7.54 8.23 0.00 -
EY 13.53 21.58 13.91 13.26 12.15 0.00 -
DY 0.00 0.00 1.81 5.99 8.50 0.00 -
P/NAPS 0.68 0.78 1.74 1.05 1.31 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 CAGR
Date 16/11/09 17/11/08 26/11/07 13/11/06 22/11/05 - -
Price 1.50 0.70 1.68 1.20 0.93 0.00 -
P/RPS 1.05 0.45 1.08 1.10 0.94 0.00 -
P/EPS 12.60 3.49 6.57 10.17 7.81 0.00 -
EY 7.94 28.67 15.23 9.83 12.80 0.00 -
DY 0.00 0.00 1.98 4.44 8.96 0.00 -
P/NAPS 1.15 0.58 1.58 1.41 1.24 0.00 -

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