[EVERGRN] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 221.95%
YoY- -73.42%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 548,612 485,836 480,154 335,474 365,514 359,307 253,174 13.74%
PBT 34,045 18,495 77,973 14,799 54,501 78,968 27,425 3.66%
Tax -4,004 -1,836 -10,035 -1,934 462 -8,643 -1,386 19.32%
NP 30,041 16,659 67,938 12,865 54,963 70,325 26,039 2.40%
-
NP to SH 31,978 18,283 69,574 14,903 56,065 60,521 24,173 4.76%
-
Tax Rate 11.76% 9.93% 12.87% 13.07% -0.85% 10.94% 5.05% -
Total Cost 518,571 469,177 412,216 322,609 310,551 288,982 227,135 14.73%
-
Net Worth 852,062 780,622 754,231 635,041 547,209 508,741 398,070 13.51%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 5,132 - 20,523 - - 11,998 9,592 -9.89%
Div Payout % 16.05% - 29.50% - - 19.83% 39.68% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 852,062 780,622 754,231 635,041 547,209 508,741 398,070 13.51%
NOSH 513,290 513,567 513,082 512,130 480,008 479,944 479,603 1.13%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 5.48% 3.43% 14.15% 3.83% 15.04% 19.57% 10.29% -
ROE 3.75% 2.34% 9.22% 2.35% 10.25% 11.90% 6.07% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 106.88 94.60 93.58 65.51 76.15 74.86 52.79 12.46%
EPS 6.23 3.56 13.56 2.91 11.68 12.61 5.04 3.59%
DPS 1.00 0.00 4.00 0.00 0.00 2.50 2.00 -10.90%
NAPS 1.66 1.52 1.47 1.24 1.14 1.06 0.83 12.23%
Adjusted Per Share Value based on latest NOSH - 513,700
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 64.82 57.40 56.73 39.63 43.18 42.45 29.91 13.74%
EPS 3.78 2.16 8.22 1.76 6.62 7.15 2.86 4.75%
DPS 0.61 0.00 2.42 0.00 0.00 1.42 1.13 -9.75%
NAPS 1.0067 0.9223 0.8911 0.7503 0.6465 0.601 0.4703 13.51%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.87 1.18 1.48 0.77 1.32 1.88 0.85 -
P/RPS 0.81 1.25 1.58 1.18 1.73 2.51 1.61 -10.80%
P/EPS 13.96 33.15 10.91 26.46 11.30 14.91 16.86 -3.09%
EY 7.16 3.02 9.16 3.78 8.85 6.71 5.93 3.18%
DY 1.15 0.00 2.70 0.00 0.00 1.33 2.35 -11.21%
P/NAPS 0.52 0.78 1.01 0.62 1.16 1.77 1.02 -10.61%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 13/08/12 22/08/11 16/08/10 24/08/09 22/08/08 20/08/07 18/08/06 -
Price 0.82 1.03 1.55 0.89 1.19 1.39 0.85 -
P/RPS 0.77 1.09 1.66 1.36 1.56 1.86 1.61 -11.55%
P/EPS 13.16 28.93 11.43 30.58 10.19 11.02 16.86 -4.04%
EY 7.60 3.46 8.75 3.27 9.82 9.07 5.93 4.21%
DY 1.22 0.00 2.58 0.00 0.00 1.80 2.35 -10.34%
P/NAPS 0.49 0.68 1.05 0.72 1.04 1.31 1.02 -11.49%

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