[EVERGRN] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 528,105 457,861 388,604 0 -
PBT 67,729 54,243 62,789 0 -
Tax -2,542 -219 -17,792 0 -
NP 65,187 54,024 44,997 0 -
-
NP to SH 59,722 54,024 44,997 0 -
-
Tax Rate 3.75% 0.40% 28.34% - -
Total Cost 462,918 403,837 343,607 0 -
-
Net Worth 451,132 380,967 254,918 0 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 23,996 37,867 5,484 - -
Div Payout % 40.18% 70.09% 12.19% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 451,132 380,967 254,918 0 -
NOSH 479,927 458,997 386,240 0 -
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 12.34% 11.80% 11.58% 0.00% -
ROE 13.24% 14.18% 17.65% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 110.04 99.75 100.61 0.00 -
EPS 12.44 11.77 11.65 0.00 -
DPS 5.00 8.25 1.42 0.00 -
NAPS 0.94 0.83 0.66 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 62.54 54.22 46.02 0.00 -
EPS 7.07 6.40 5.33 0.00 -
DPS 2.84 4.48 0.65 0.00 -
NAPS 0.5342 0.4512 0.3019 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 29/12/06 30/12/05 - - -
Price 1.22 0.89 0.00 0.00 -
P/RPS 1.11 0.89 0.00 0.00 -
P/EPS 9.80 7.56 0.00 0.00 -
EY 10.20 13.22 0.00 0.00 -
DY 4.10 9.27 0.00 0.00 -
P/NAPS 1.30 1.07 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 13/02/07 23/02/06 07/03/05 - -
Price 1.19 0.85 0.00 0.00 -
P/RPS 1.08 0.85 0.00 0.00 -
P/EPS 9.56 7.22 0.00 0.00 -
EY 10.46 13.85 0.00 0.00 -
DY 4.20 9.71 0.00 0.00 -
P/NAPS 1.27 1.02 0.00 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