[EVERGRN] YoY Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 20.29%
YoY- 26.15%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 938,670 1,031,662 1,061,688 951,215 771,514 730,524 731,571 4.23%
PBT -49,017 25,749 65,489 115,448 80,752 63,862 140,726 -
Tax 3,857 -186 -6,377 -11,998 241 5,302 -9,378 -
NP -45,160 25,563 59,112 103,450 80,993 69,164 131,348 -
-
NP to SH -42,776 32,169 63,546 107,168 84,950 76,711 118,656 -
-
Tax Rate - 0.72% 9.74% 10.39% -0.30% -8.30% 6.66% -
Total Cost 983,830 1,006,099 1,002,576 847,765 690,521 661,360 600,223 8.57%
-
Net Worth 810,208 852,141 820,968 769,363 702,663 586,275 537,563 7.06%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - 5,133 7,696 28,210 20,515 - 33,597 -
Div Payout % - 15.96% 12.11% 26.32% 24.15% - 28.32% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 810,208 852,141 820,968 769,363 702,663 586,275 537,563 7.06%
NOSH 512,789 513,338 513,105 512,909 512,893 488,562 479,967 1.10%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -4.81% 2.48% 5.57% 10.88% 10.50% 9.47% 17.95% -
ROE -5.28% 3.78% 7.74% 13.93% 12.09% 13.08% 22.07% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 183.05 200.97 206.91 185.45 150.42 149.53 152.42 3.09%
EPS -8.34 6.27 12.39 20.89 16.56 15.69 24.72 -
DPS 0.00 1.00 1.50 5.50 4.00 0.00 7.00 -
NAPS 1.58 1.66 1.60 1.50 1.37 1.20 1.12 5.89%
Adjusted Per Share Value based on latest NOSH - 512,861
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 110.90 121.88 125.43 112.38 91.15 86.31 86.43 4.23%
EPS -5.05 3.80 7.51 12.66 10.04 9.06 14.02 -
DPS 0.00 0.61 0.91 3.33 2.42 0.00 3.97 -
NAPS 0.9572 1.0068 0.9699 0.909 0.8302 0.6926 0.6351 7.06%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.46 0.58 0.93 1.42 1.40 0.54 1.70 -
P/RPS 0.25 0.29 0.45 0.77 0.93 0.36 1.12 -22.09%
P/EPS -5.51 9.26 7.51 6.80 8.45 3.44 6.88 -
EY -18.13 10.80 13.32 14.71 11.83 29.08 14.54 -
DY 0.00 1.72 1.61 3.87 2.86 0.00 4.12 -
P/NAPS 0.29 0.35 0.58 0.95 1.02 0.45 1.52 -24.10%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 28/02/13 20/02/12 21/02/11 23/02/10 26/02/09 26/02/08 -
Price 0.515 0.615 1.02 1.43 1.62 0.47 1.29 -
P/RPS 0.28 0.31 0.49 0.77 1.08 0.31 0.85 -16.88%
P/EPS -6.17 9.81 8.24 6.84 9.78 2.99 5.22 -
EY -16.20 10.19 12.14 14.61 10.22 33.41 19.16 -
DY 0.00 1.63 1.47 3.85 2.47 0.00 5.43 -
P/NAPS 0.33 0.37 0.64 0.95 1.18 0.39 1.15 -18.76%

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