[EVERGRN] YoY Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 33.49%
YoY- 20.06%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 730,524 731,571 528,105 457,861 388,604 0 -
PBT 63,862 140,726 67,729 54,243 62,789 0 -
Tax 5,302 -9,378 -2,542 -219 -17,792 0 -
NP 69,164 131,348 65,187 54,024 44,997 0 -
-
NP to SH 76,711 118,656 59,722 54,024 44,997 0 -
-
Tax Rate -8.30% 6.66% 3.75% 0.40% 28.34% - -
Total Cost 661,360 600,223 462,918 403,837 343,607 0 -
-
Net Worth 586,275 537,563 451,132 380,967 254,918 0 -
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - 33,597 23,996 37,867 5,484 - -
Div Payout % - 28.32% 40.18% 70.09% 12.19% - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 586,275 537,563 451,132 380,967 254,918 0 -
NOSH 488,562 479,967 479,927 458,997 386,240 0 -
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 9.47% 17.95% 12.34% 11.80% 11.58% 0.00% -
ROE 13.08% 22.07% 13.24% 14.18% 17.65% 0.00% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 149.53 152.42 110.04 99.75 100.61 0.00 -
EPS 15.69 24.72 12.44 11.77 11.65 0.00 -
DPS 0.00 7.00 5.00 8.25 1.42 0.00 -
NAPS 1.20 1.12 0.94 0.83 0.66 0.00 -
Adjusted Per Share Value based on latest NOSH - 459,457
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 86.51 86.64 62.54 54.22 46.02 0.00 -
EPS 9.08 14.05 7.07 6.40 5.33 0.00 -
DPS 0.00 3.98 2.84 4.48 0.65 0.00 -
NAPS 0.6943 0.6366 0.5342 0.4512 0.3019 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 - - -
Price 0.54 1.70 1.22 0.89 0.00 0.00 -
P/RPS 0.36 1.12 1.11 0.89 0.00 0.00 -
P/EPS 3.44 6.88 9.80 7.56 0.00 0.00 -
EY 29.08 14.54 10.20 13.22 0.00 0.00 -
DY 0.00 4.12 4.10 9.27 0.00 0.00 -
P/NAPS 0.45 1.52 1.30 1.07 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 26/02/09 26/02/08 13/02/07 23/02/06 07/03/05 - -
Price 0.47 1.29 1.19 0.85 0.00 0.00 -
P/RPS 0.31 0.85 1.08 0.85 0.00 0.00 -
P/EPS 2.99 5.22 9.56 7.22 0.00 0.00 -
EY 33.41 19.16 10.46 13.85 0.00 0.00 -
DY 0.00 5.43 4.20 9.71 0.00 0.00 -
P/NAPS 0.39 1.15 1.27 1.02 0.00 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