[EVERGRN] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 47095.29%
YoY- 876.84%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,056,712 998,004 987,176 928,512 958,064 907,204 1,088,920 -0.49%
PBT 54,292 67,688 97,300 99,124 -11,476 -73,376 81,104 -6.46%
Tax -24,340 -23,984 -14,708 -17,100 -1,276 2,288 -8,772 18.53%
NP 29,952 43,704 82,592 82,024 -12,752 -71,088 72,332 -13.66%
-
NP to SH 27,076 42,156 82,476 80,232 -10,328 -64,864 78,664 -16.27%
-
Tax Rate 44.83% 35.43% 15.12% 17.25% - - 10.82% -
Total Cost 1,026,760 954,300 904,584 846,488 970,816 978,292 1,016,588 0.16%
-
Net Worth 1,175,942 1,210,386 1,053,413 872,086 810,748 846,721 836,960 5.82%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 46,699 67,713 - - - - - -
Div Payout % 172.47% 160.63% - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,175,942 1,210,386 1,053,413 872,086 810,748 846,721 836,960 5.82%
NOSH 846,424 846,424 846,424 512,992 516,400 513,164 513,472 8.68%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 2.83% 4.38% 8.37% 8.83% -1.33% -7.84% 6.64% -
ROE 2.30% 3.48% 7.83% 9.20% -1.27% -7.66% 9.40% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 124.91 117.91 128.39 181.00 185.53 176.79 212.07 -8.44%
EPS 3.20 5.00 10.72 15.64 -2.00 -12.64 15.32 -22.96%
DPS 5.52 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.43 1.37 1.70 1.57 1.65 1.63 -2.61%
Adjusted Per Share Value based on latest NOSH - 512,992
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 125.14 118.19 116.90 109.96 113.46 107.43 128.95 -0.49%
EPS 3.21 4.99 9.77 9.50 -1.22 -7.68 9.32 -16.26%
DPS 5.53 8.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3926 1.4334 1.2475 1.0328 0.9601 1.0027 0.9912 5.82%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.475 0.85 1.01 1.20 0.54 0.565 0.95 -
P/RPS 0.38 0.72 0.79 0.66 0.29 0.32 0.45 -2.77%
P/EPS 14.84 17.07 9.42 7.67 -27.00 -4.47 6.20 15.64%
EY 6.74 5.86 10.62 13.03 -3.70 -22.37 16.13 -13.52%
DY 11.62 9.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.59 0.74 0.71 0.34 0.34 0.58 -8.51%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 23/05/17 20/05/16 22/05/15 27/05/14 27/05/13 28/05/12 -
Price 0.435 0.90 1.16 1.16 0.515 0.595 0.90 -
P/RPS 0.35 0.76 0.90 0.64 0.28 0.34 0.42 -2.99%
P/EPS 13.59 18.07 10.81 7.42 -25.75 -4.71 5.87 15.01%
EY 7.36 5.53 9.25 13.48 -3.88 -21.24 17.02 -13.03%
DY 12.69 8.89 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.63 0.85 0.68 0.33 0.36 0.55 -9.10%

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