[EVERGRN] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 52.18%
YoY- 116.85%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 CAGR
Revenue 709,048 547,369 558,718 561,686 391,098 335,041 0 -
PBT 100,991 46,234 67,922 115,866 48,468 41,292 0 -
Tax -13,533 -3,121 1,031 -10,691 -2,785 -822 0 -
NP 87,458 43,113 68,953 105,175 45,683 40,470 0 -
-
NP to SH 89,094 45,820 72,271 92,102 42,472 40,470 0 -
-
Tax Rate 13.40% 6.75% -1.52% 9.23% 5.75% 1.99% - -
Total Cost 621,590 504,256 489,765 456,511 345,415 294,571 0 -
-
Net Worth 748,861 667,032 576,247 508,744 407,923 339,893 0 -
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 CAGR
Div 28,210 - - 11,998 19,196 28,324 - -
Div Payout % 31.66% - - 13.03% 45.20% 69.99% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 CAGR
Net Worth 748,861 667,032 576,247 508,744 407,923 339,893 0 -
NOSH 512,918 513,101 480,205 479,947 479,909 453,191 0 -
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 CAGR
NP Margin 12.33% 7.88% 12.34% 18.72% 11.68% 12.08% 0.00% -
ROE 11.90% 6.87% 12.54% 18.10% 10.41% 11.91% 0.00% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 CAGR
RPS 138.24 106.68 116.35 117.03 81.49 73.93 0.00 -
EPS 17.37 8.93 15.05 19.19 8.85 8.93 0.00 -
DPS 5.50 0.00 0.00 2.50 4.00 6.25 0.00 -
NAPS 1.46 1.30 1.20 1.06 0.85 0.75 0.00 -
Adjusted Per Share Value based on latest NOSH - 479,954
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 CAGR
RPS 83.77 64.67 66.01 66.36 46.21 39.58 0.00 -
EPS 10.53 5.41 8.54 10.88 5.02 4.78 0.00 -
DPS 3.33 0.00 0.00 1.42 2.27 3.35 0.00 -
NAPS 0.8847 0.7881 0.6808 0.6011 0.4819 0.4016 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 1.55 0.88 0.93 1.84 0.89 0.98 0.00 -
P/RPS 1.12 0.82 0.80 1.57 1.09 1.33 0.00 -
P/EPS 8.92 9.85 6.18 9.59 10.06 10.97 0.00 -
EY 11.21 10.15 16.18 10.43 9.94 9.11 0.00 -
DY 3.55 0.00 0.00 1.36 4.49 6.38 0.00 -
P/NAPS 1.06 0.68 0.78 1.74 1.05 1.31 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 CAGR
Date 19/11/10 16/11/09 17/11/08 26/11/07 13/11/06 22/11/05 - -
Price 1.42 1.50 0.70 1.68 1.20 0.93 0.00 -
P/RPS 1.03 1.41 0.60 1.44 1.47 1.26 0.00 -
P/EPS 8.18 16.80 4.65 8.75 13.56 10.41 0.00 -
EY 12.23 5.95 21.50 11.42 7.38 9.60 0.00 -
DY 3.87 0.00 0.00 1.49 3.33 6.72 0.00 -
P/NAPS 0.97 1.15 0.58 1.58 1.41 1.24 0.00 -

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