[EVERGRN] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
11-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 90.15%
YoY- 182.38%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 954,756 619,496 716,852 667,000 494,456 418,604 0 -
PBT 147,828 10,884 120,492 141,732 45,280 62,032 0 -
Tax -18,784 -4,964 -1,480 -7,432 -1,792 -9,128 0 -
NP 129,044 5,920 119,012 134,300 43,488 52,904 0 -
-
NP to SH 132,324 18,516 121,220 113,560 40,216 52,904 0 -
-
Tax Rate 12.71% 45.61% 1.23% 5.24% 3.96% 14.71% - -
Total Cost 825,712 613,576 597,840 532,700 450,968 365,700 0 -
-
Net Worth 733,423 627,486 552,309 470,764 413,705 317,423 0 -
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 41,030 - - 19,214 38,484 - - -
Div Payout % 31.01% - - 16.92% 95.69% - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 733,423 627,486 552,309 470,764 413,705 317,423 0 -
NOSH 512,883 514,333 480,269 480,372 481,052 406,953 0 -
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 13.52% 0.96% 16.60% 20.13% 8.80% 12.64% 0.00% -
ROE 18.04% 2.95% 21.95% 24.12% 9.72% 16.67% 0.00% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 186.15 120.45 149.26 138.85 102.79 102.86 0.00 -
EPS 25.80 3.60 25.24 23.64 8.36 13.00 0.00 -
DPS 8.00 0.00 0.00 4.00 8.00 0.00 0.00 -
NAPS 1.43 1.22 1.15 0.98 0.86 0.78 0.00 -
Adjusted Per Share Value based on latest NOSH - 480,372
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 113.07 73.36 84.89 78.99 58.56 49.57 0.00 -
EPS 15.67 2.19 14.36 13.45 4.76 6.27 0.00 -
DPS 4.86 0.00 0.00 2.28 4.56 0.00 0.00 -
NAPS 0.8685 0.7431 0.6541 0.5575 0.4899 0.3759 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 - -
Price 1.71 0.50 1.29 1.30 0.88 0.99 0.00 -
P/RPS 0.92 0.42 0.86 0.94 0.86 0.96 0.00 -
P/EPS 6.63 13.89 5.11 5.50 10.53 7.62 0.00 -
EY 15.09 7.20 19.57 18.18 9.50 13.13 0.00 -
DY 4.68 0.00 0.00 3.08 9.09 0.00 0.00 -
P/NAPS 1.20 0.41 1.12 1.33 1.02 1.27 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 17/05/10 25/05/09 26/05/08 11/05/07 16/05/06 26/05/05 - -
Price 1.49 0.69 1.49 1.73 0.86 1.04 0.00 -
P/RPS 0.80 0.57 1.00 1.25 0.84 1.01 0.00 -
P/EPS 5.78 19.17 5.90 7.32 10.29 8.00 0.00 -
EY 17.32 5.22 16.94 13.66 9.72 12.50 0.00 -
DY 5.37 0.00 0.00 2.31 9.30 0.00 0.00 -
P/NAPS 1.04 0.57 1.30 1.77 1.00 1.33 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