[EVERGRN] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -7.88%
YoY- 187.91%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 991,045 861,146 1,203,957 863,408 835,537 969,494 1,123,496 -2.06%
PBT 14,072 -8,473 86,321 32,390 -22,972 -32,284 46,901 -18.16%
Tax -12,700 -3,829 -18,228 -6,870 -4,821 -4,438 -13,101 -0.51%
NP 1,372 -12,302 68,093 25,520 -27,793 -36,722 33,800 -41.34%
-
NP to SH 1,372 -12,302 68,093 25,520 -29,029 -36,797 32,097 -40.84%
-
Tax Rate 90.25% - 21.12% 21.21% - - 27.93% -
Total Cost 989,673 873,449 1,135,864 837,888 863,330 1,006,217 1,089,696 -1.59%
-
Net Worth 971,367 1,005,153 1,081,847 1,023,420 1,133,374 1,184,122 1,192,768 -3.36%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 971,367 1,005,153 1,081,847 1,023,420 1,133,374 1,184,122 1,192,768 -3.36%
NOSH 846,424 846,424 846,424 846,424 846,424 846,424 846,424 0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 0.14% -1.43% 5.66% 2.96% -3.33% -3.79% 3.01% -
ROE 0.14% -1.22% 6.29% 2.49% -2.56% -3.11% 2.69% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 117.33 101.95 142.45 102.08 98.79 114.62 132.81 -2.04%
EPS 0.16 -1.45 8.05 3.01 -3.43 -4.35 3.80 -40.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.19 1.28 1.21 1.34 1.40 1.41 -3.33%
Adjusted Per Share Value based on latest NOSH - 846,424
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 117.09 101.74 142.24 102.01 98.71 114.54 132.73 -2.06%
EPS 0.16 -1.45 8.04 3.02 -3.43 -4.35 3.79 -40.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1476 1.1875 1.2781 1.2091 1.339 1.399 1.4092 -3.36%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.32 0.355 0.355 0.39 0.275 0.26 0.56 -
P/RPS 0.27 0.35 0.25 0.38 0.28 0.23 0.42 -7.09%
P/EPS 197.01 -24.37 4.41 12.93 -8.01 -5.98 14.76 53.95%
EY 0.51 -4.10 22.69 7.74 -12.48 -16.73 6.78 -35.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.30 0.28 0.32 0.21 0.19 0.40 -5.76%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 22/11/24 27/11/23 29/11/22 29/11/21 25/11/20 27/11/19 23/11/18 -
Price 0.27 0.32 0.415 0.415 0.41 0.265 0.47 -
P/RPS 0.23 0.31 0.29 0.41 0.42 0.23 0.35 -6.75%
P/EPS 166.22 -21.97 5.15 13.75 -11.95 -6.09 12.39 54.08%
EY 0.60 -4.55 19.41 7.27 -8.37 -16.42 8.07 -35.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.27 0.32 0.34 0.31 0.19 0.33 -5.83%

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