[EVERGRN] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
20-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 113.18%
YoY- 150.37%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 480,154 335,474 365,514 359,307 253,174 213,134 17.62%
PBT 77,973 14,799 54,501 78,968 27,425 28,081 22.64%
Tax -10,035 -1,934 462 -8,643 -1,386 3,789 -
NP 67,938 12,865 54,963 70,325 26,039 31,870 16.33%
-
NP to SH 69,574 14,903 56,065 60,521 24,173 29,379 18.80%
-
Tax Rate 12.87% 13.07% -0.85% 10.94% 5.05% -13.49% -
Total Cost 412,216 322,609 310,551 288,982 227,135 181,264 17.84%
-
Net Worth 754,231 635,041 547,209 508,741 398,070 337,239 17.45%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 20,523 - - 11,998 9,592 27,733 -5.84%
Div Payout % 29.50% - - 19.83% 39.68% 94.40% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 754,231 635,041 547,209 508,741 398,070 337,239 17.45%
NOSH 513,082 512,130 480,008 479,944 479,603 443,736 2.94%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 14.15% 3.83% 15.04% 19.57% 10.29% 14.95% -
ROE 9.22% 2.35% 10.25% 11.90% 6.07% 8.71% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 93.58 65.51 76.15 74.86 52.79 48.03 14.26%
EPS 13.56 2.91 11.68 12.61 5.04 6.62 15.41%
DPS 4.00 0.00 0.00 2.50 2.00 6.25 -8.53%
NAPS 1.47 1.24 1.14 1.06 0.83 0.76 14.09%
Adjusted Per Share Value based on latest NOSH - 480,298
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 56.86 39.73 43.29 42.55 29.98 25.24 17.62%
EPS 8.24 1.76 6.64 7.17 2.86 3.48 18.80%
DPS 2.43 0.00 0.00 1.42 1.14 3.28 -5.81%
NAPS 0.8932 0.752 0.648 0.6025 0.4714 0.3994 17.45%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.48 0.77 1.32 1.88 0.85 1.08 -
P/RPS 1.58 1.18 1.73 2.51 1.61 2.25 -6.82%
P/EPS 10.91 26.46 11.30 14.91 16.86 16.31 -7.72%
EY 9.16 3.78 8.85 6.71 5.93 6.13 8.35%
DY 2.70 0.00 0.00 1.33 2.35 5.79 -14.14%
P/NAPS 1.01 0.62 1.16 1.77 1.02 1.42 -6.58%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 16/08/10 24/08/09 22/08/08 20/08/07 18/08/06 19/08/05 -
Price 1.55 0.89 1.19 1.39 0.85 1.02 -
P/RPS 1.66 1.36 1.56 1.86 1.61 2.12 -4.77%
P/EPS 11.43 30.58 10.19 11.02 16.86 15.41 -5.79%
EY 8.75 3.27 9.82 9.07 5.93 6.49 6.15%
DY 2.58 0.00 0.00 1.80 2.35 6.13 -15.88%
P/NAPS 1.05 0.72 1.04 1.31 1.02 1.34 -4.75%

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