[EVERGRN] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
17-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 55.77%
YoY- 614.65%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 907,204 1,088,920 934,228 954,756 619,496 716,852 667,000 5.25%
PBT -73,376 81,104 17,216 147,828 10,884 120,492 141,732 -
Tax 2,288 -8,772 1,080 -18,784 -4,964 -1,480 -7,432 -
NP -71,088 72,332 18,296 129,044 5,920 119,012 134,300 -
-
NP to SH -64,864 78,664 23,004 132,324 18,516 121,220 113,560 -
-
Tax Rate - 10.82% -6.27% 12.71% 45.61% 1.23% 5.24% -
Total Cost 978,292 1,016,588 915,932 825,712 613,576 597,840 532,700 10.65%
-
Net Worth 846,721 836,960 770,223 733,423 627,486 552,309 470,764 10.26%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - 41,030 - - 19,214 -
Div Payout % - - - 31.01% - - 16.92% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 846,721 836,960 770,223 733,423 627,486 552,309 470,764 10.26%
NOSH 513,164 513,472 513,482 512,883 514,333 480,269 480,372 1.10%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -7.84% 6.64% 1.96% 13.52% 0.96% 16.60% 20.13% -
ROE -7.66% 9.40% 2.99% 18.04% 2.95% 21.95% 24.12% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 176.79 212.07 181.94 186.15 120.45 149.26 138.85 4.10%
EPS -12.64 15.32 4.48 25.80 3.60 25.24 23.64 -
DPS 0.00 0.00 0.00 8.00 0.00 0.00 4.00 -
NAPS 1.65 1.63 1.50 1.43 1.22 1.15 0.98 9.06%
Adjusted Per Share Value based on latest NOSH - 512,883
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 107.18 128.65 110.37 112.80 73.19 84.69 78.80 5.25%
EPS -7.66 9.29 2.72 15.63 2.19 14.32 13.42 -
DPS 0.00 0.00 0.00 4.85 0.00 0.00 2.27 -
NAPS 1.0004 0.9888 0.91 0.8665 0.7413 0.6525 0.5562 10.26%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.565 0.95 1.48 1.71 0.50 1.29 1.30 -
P/RPS 0.32 0.45 0.81 0.92 0.42 0.86 0.94 -16.42%
P/EPS -4.47 6.20 33.04 6.63 13.89 5.11 5.50 -
EY -22.37 16.13 3.03 15.09 7.20 19.57 18.18 -
DY 0.00 0.00 0.00 4.68 0.00 0.00 3.08 -
P/NAPS 0.34 0.58 0.99 1.20 0.41 1.12 1.33 -20.31%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 27/05/13 28/05/12 23/05/11 17/05/10 25/05/09 26/05/08 11/05/07 -
Price 0.595 0.90 1.22 1.49 0.69 1.49 1.73 -
P/RPS 0.34 0.42 0.67 0.80 0.57 1.00 1.25 -19.49%
P/EPS -4.71 5.87 27.23 5.78 19.17 5.90 7.32 -
EY -21.24 17.02 3.67 17.32 5.22 16.94 13.66 -
DY 0.00 0.00 0.00 5.37 0.00 0.00 2.31 -
P/NAPS 0.36 0.55 0.81 1.04 0.57 1.30 1.77 -23.29%

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