[EVERGRN] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 5.46%
YoY- 10.55%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 771,514 730,524 731,571 528,105 457,861 388,604 0 -
PBT 80,752 63,862 140,726 67,729 54,243 62,789 0 -
Tax 241 5,302 -9,378 -2,542 -219 -17,792 0 -
NP 80,993 69,164 131,348 65,187 54,024 44,997 0 -
-
NP to SH 84,950 76,711 118,656 59,722 54,024 44,997 0 -
-
Tax Rate -0.30% -8.30% 6.66% 3.75% 0.40% 28.34% - -
Total Cost 690,521 661,360 600,223 462,918 403,837 343,607 0 -
-
Net Worth 702,663 586,275 537,563 451,132 380,967 254,918 0 -
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 20,515 - 33,597 23,996 37,867 5,484 - -
Div Payout % 24.15% - 28.32% 40.18% 70.09% 12.19% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 702,663 586,275 537,563 451,132 380,967 254,918 0 -
NOSH 512,893 488,562 479,967 479,927 458,997 386,240 0 -
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 10.50% 9.47% 17.95% 12.34% 11.80% 11.58% 0.00% -
ROE 12.09% 13.08% 22.07% 13.24% 14.18% 17.65% 0.00% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 150.42 149.53 152.42 110.04 99.75 100.61 0.00 -
EPS 16.56 15.69 24.72 12.44 11.77 11.65 0.00 -
DPS 4.00 0.00 7.00 5.00 8.25 1.42 0.00 -
NAPS 1.37 1.20 1.12 0.94 0.83 0.66 0.00 -
Adjusted Per Share Value based on latest NOSH - 480,000
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 91.15 86.31 86.43 62.39 54.09 45.91 0.00 -
EPS 10.04 9.06 14.02 7.06 6.38 5.32 0.00 -
DPS 2.42 0.00 3.97 2.84 4.47 0.65 0.00 -
NAPS 0.8302 0.6926 0.6351 0.533 0.4501 0.3012 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 - - -
Price 1.40 0.54 1.70 1.22 0.89 0.00 0.00 -
P/RPS 0.93 0.36 1.12 1.11 0.89 0.00 0.00 -
P/EPS 8.45 3.44 6.88 9.80 7.56 0.00 0.00 -
EY 11.83 29.08 14.54 10.20 13.22 0.00 0.00 -
DY 2.86 0.00 4.12 4.10 9.27 0.00 0.00 -
P/NAPS 1.02 0.45 1.52 1.30 1.07 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 26/02/09 26/02/08 13/02/07 23/02/06 07/03/05 - -
Price 1.62 0.47 1.29 1.19 0.85 0.00 0.00 -
P/RPS 1.08 0.31 0.85 1.08 0.85 0.00 0.00 -
P/EPS 9.78 2.99 5.22 9.56 7.22 0.00 0.00 -
EY 10.22 33.41 19.16 10.46 13.85 0.00 0.00 -
DY 2.47 0.00 5.43 4.20 9.71 0.00 0.00 -
P/NAPS 1.18 0.39 1.15 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