[EVERGRN] YoY Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -74.46%
YoY- 6.75%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 233,557 238,689 154,874 179,213 166,750 123,614 104,651 14.30%
PBT 4,304 36,957 2,721 30,123 35,433 11,320 15,508 -19.22%
Tax 270 -4,696 -1,241 -370 -1,858 -448 -2,282 -
NP 4,574 32,261 1,480 29,753 33,575 10,872 13,226 -16.21%
-
NP to SH 5,751 33,081 4,629 30,305 28,390 10,054 13,226 -12.95%
-
Tax Rate -6.27% 12.71% 45.61% 1.23% 5.24% 3.96% 14.71% -
Total Cost 228,983 206,428 153,394 149,460 133,175 112,742 91,425 16.52%
-
Net Worth 770,223 733,423 627,486 552,309 470,764 413,705 317,423 15.91%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - 10,257 - - 4,803 9,621 - -
Div Payout % - 31.01% - - 16.92% 95.69% - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 770,223 733,423 627,486 552,309 470,764 413,705 317,423 15.91%
NOSH 513,482 512,883 514,333 480,269 480,372 481,052 406,953 3.94%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 1.96% 13.52% 0.96% 16.60% 20.13% 8.80% 12.64% -
ROE 0.75% 4.51% 0.74% 5.49% 6.03% 2.43% 4.17% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 45.48 46.54 30.11 37.32 34.71 25.70 25.72 9.96%
EPS 1.12 6.45 0.90 6.31 5.91 2.09 3.25 -16.26%
DPS 0.00 2.00 0.00 0.00 1.00 2.00 0.00 -
NAPS 1.50 1.43 1.22 1.15 0.98 0.86 0.78 11.50%
Adjusted Per Share Value based on latest NOSH - 480,269
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 27.66 28.27 18.34 21.22 19.75 14.64 12.39 14.31%
EPS 0.68 3.92 0.55 3.59 3.36 1.19 1.57 -13.01%
DPS 0.00 1.21 0.00 0.00 0.57 1.14 0.00 -
NAPS 0.9121 0.8685 0.7431 0.6541 0.5575 0.4899 0.3759 15.91%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.48 1.71 0.50 1.29 1.30 0.88 0.99 -
P/RPS 3.25 3.67 1.66 3.46 3.75 3.42 3.85 -2.78%
P/EPS 132.14 26.51 55.56 20.44 22.00 42.11 30.46 27.69%
EY 0.76 3.77 1.80 4.89 4.55 2.38 3.28 -21.62%
DY 0.00 1.17 0.00 0.00 0.77 2.27 0.00 -
P/NAPS 0.99 1.20 0.41 1.12 1.33 1.02 1.27 -4.06%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 23/05/11 17/05/10 25/05/09 26/05/08 11/05/07 16/05/06 26/05/05 -
Price 1.22 1.49 0.69 1.49 1.73 0.86 1.04 -
P/RPS 2.68 3.20 2.29 3.99 4.98 3.35 4.04 -6.60%
P/EPS 108.93 23.10 76.67 23.61 29.27 41.15 32.00 22.63%
EY 0.92 4.33 1.30 4.23 3.42 2.43 3.13 -18.45%
DY 0.00 1.34 0.00 0.00 0.58 2.33 0.00 -
P/NAPS 0.81 1.04 0.57 1.30 1.77 1.00 1.33 -7.92%

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