[EVERGRN] YoY Quarter Result on 30-Jun-2007 [#2]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
20-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 13.18%
YoY- 127.6%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 241,465 180,600 186,301 192,557 129,560 108,483 17.34%
PBT 41,016 12,078 24,378 43,535 16,105 12,573 26.66%
Tax -5,339 -693 832 -6,785 -938 4,960 -
NP 35,677 11,385 25,210 36,750 15,167 17,533 15.25%
-
NP to SH 36,493 10,274 25,760 32,132 14,118 16,152 17.69%
-
Tax Rate 13.02% 5.74% -3.41% 15.59% 5.82% -39.45% -
Total Cost 205,788 169,215 161,091 155,807 114,393 90,950 17.72%
-
Net Worth 754,496 636,988 546,860 509,116 398,569 337,239 17.46%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 10,265 - - 12,007 - 13,844 -5.80%
Div Payout % 28.13% - - 37.37% - 85.71% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 754,496 636,988 546,860 509,116 398,569 337,239 17.46%
NOSH 513,263 513,700 479,702 480,298 480,204 443,736 2.95%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 14.78% 6.30% 13.53% 19.09% 11.71% 16.16% -
ROE 4.84% 1.61% 4.71% 6.31% 3.54% 4.79% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 47.05 35.16 38.84 40.09 26.98 24.45 13.97%
EPS 7.11 2.00 5.37 6.69 2.94 3.64 14.31%
DPS 2.00 0.00 0.00 2.50 0.00 3.12 -8.50%
NAPS 1.47 1.24 1.14 1.06 0.83 0.76 14.09%
Adjusted Per Share Value based on latest NOSH - 480,298
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 28.53 21.34 22.01 22.75 15.31 12.82 17.33%
EPS 4.31 1.21 3.04 3.80 1.67 1.91 17.66%
DPS 1.21 0.00 0.00 1.42 0.00 1.64 -5.89%
NAPS 0.8914 0.7526 0.6461 0.6015 0.4709 0.3984 17.46%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.48 0.77 1.32 1.88 0.85 1.08 -
P/RPS 3.15 2.19 3.40 4.69 3.15 4.42 -6.54%
P/EPS 20.82 38.50 24.58 28.10 28.91 29.67 -6.83%
EY 4.80 2.60 4.07 3.56 3.46 3.37 7.32%
DY 1.35 0.00 0.00 1.33 0.00 2.89 -14.11%
P/NAPS 1.01 0.62 1.16 1.77 1.02 1.42 -6.58%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 16/08/10 24/08/09 22/08/08 20/08/07 18/08/06 19/08/05 -
Price 1.55 0.89 1.19 1.39 0.85 1.02 -
P/RPS 3.29 2.53 3.06 3.47 3.15 4.17 -4.62%
P/EPS 21.80 44.50 22.16 20.78 28.91 28.02 -4.89%
EY 4.59 2.25 4.51 4.81 3.46 3.57 5.15%
DY 1.29 0.00 0.00 1.80 0.00 3.06 -15.85%
P/NAPS 1.05 0.72 1.04 1.31 1.02 1.34 -4.75%

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