[EVERGRN] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
19-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 122.13%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 365,514 359,307 253,174 213,134 19.67%
PBT 54,501 78,968 27,425 28,081 24.71%
Tax 462 -8,643 -1,386 3,789 -50.38%
NP 54,963 70,325 26,039 31,870 19.90%
-
NP to SH 56,065 60,521 24,173 29,379 24.01%
-
Tax Rate -0.85% 10.94% 5.05% -13.49% -
Total Cost 310,551 288,982 227,135 181,264 19.63%
-
Net Worth 547,209 508,741 398,070 337,239 17.49%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - 11,998 9,592 27,733 -
Div Payout % - 19.83% 39.68% 94.40% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 547,209 508,741 398,070 337,239 17.49%
NOSH 480,008 479,944 479,603 443,736 2.65%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 15.04% 19.57% 10.29% 14.95% -
ROE 10.25% 11.90% 6.07% 8.71% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 76.15 74.86 52.79 48.03 16.58%
EPS 11.68 12.61 5.04 6.62 20.81%
DPS 0.00 2.50 2.00 6.25 -
NAPS 1.14 1.06 0.83 0.76 14.45%
Adjusted Per Share Value based on latest NOSH - 443,736
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 43.18 42.45 29.91 25.18 19.67%
EPS 6.62 7.15 2.86 3.47 24.00%
DPS 0.00 1.42 1.13 3.28 -
NAPS 0.6465 0.601 0.4703 0.3984 17.49%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.32 1.88 0.85 1.08 -
P/RPS 1.73 2.51 1.61 2.25 -8.38%
P/EPS 11.30 14.91 16.86 16.31 -11.50%
EY 8.85 6.71 5.93 6.13 13.00%
DY 0.00 1.33 2.35 5.79 -
P/NAPS 1.16 1.77 1.02 1.42 -6.51%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 22/08/08 20/08/07 18/08/06 19/08/05 -
Price 1.19 1.39 0.85 1.02 -
P/RPS 1.56 1.86 1.61 2.12 -9.71%
P/EPS 10.19 11.02 16.86 15.41 -12.86%
EY 9.82 9.07 5.93 6.49 14.78%
DY 0.00 1.80 2.35 6.13 -
P/NAPS 1.04 1.31 1.02 1.34 -8.09%

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