[EVERGRN] YoY Quarter Result on 30-Jun-2008 [#2]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
22-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -15.0%
YoY- -19.83%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 252,279 241,465 180,600 186,301 192,557 129,560 108,483 15.09%
PBT 14,191 41,016 12,078 24,378 43,535 16,105 12,573 2.03%
Tax -2,106 -5,339 -693 832 -6,785 -938 4,960 -
NP 12,085 35,677 11,385 25,210 36,750 15,167 17,533 -6.01%
-
NP to SH 12,532 36,493 10,274 25,760 32,132 14,118 16,152 -4.13%
-
Tax Rate 14.84% 13.02% 5.74% -3.41% 15.59% 5.82% -39.45% -
Total Cost 240,194 205,788 169,215 161,091 155,807 114,393 90,950 17.56%
-
Net Worth 780,681 754,496 636,988 546,860 509,116 398,569 337,239 15.00%
Dividend
30/06/11 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 -
Div Payout % - 28.13% - - 37.37% - 85.71% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 780,681 754,496 636,988 546,860 509,116 398,569 337,239 15.00%
NOSH 513,606 513,263 513,700 479,702 480,298 480,204 443,736 2.46%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 4.79% 14.78% 6.30% 13.53% 19.09% 11.71% 16.16% -
ROE 1.61% 4.84% 1.61% 4.71% 6.31% 3.54% 4.79% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 49.12 47.05 35.16 38.84 40.09 26.98 24.45 12.32%
EPS 2.44 7.11 2.00 5.37 6.69 2.94 3.64 -6.44%
DPS 0.00 2.00 0.00 0.00 2.50 0.00 3.12 -
NAPS 1.52 1.47 1.24 1.14 1.06 0.83 0.76 12.24%
Adjusted Per Share Value based on latest NOSH - 479,702
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 29.88 28.60 21.39 22.06 22.80 15.34 12.85 15.09%
EPS 1.48 4.32 1.22 3.05 3.81 1.67 1.91 -4.16%
DPS 0.00 1.22 0.00 0.00 1.42 0.00 1.64 -
NAPS 0.9245 0.8935 0.7543 0.6476 0.6029 0.472 0.3994 15.00%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.18 1.48 0.77 1.32 1.88 0.85 1.08 -
P/RPS 2.40 3.15 2.19 3.40 4.69 3.15 4.42 -9.67%
P/EPS 48.36 20.82 38.50 24.58 28.10 28.91 29.67 8.47%
EY 2.07 4.80 2.60 4.07 3.56 3.46 3.37 -7.79%
DY 0.00 1.35 0.00 0.00 1.33 0.00 2.89 -
P/NAPS 0.78 1.01 0.62 1.16 1.77 1.02 1.42 -9.49%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 22/08/11 16/08/10 24/08/09 22/08/08 20/08/07 18/08/06 19/08/05 -
Price 1.03 1.55 0.89 1.19 1.39 0.85 1.02 -
P/RPS 2.10 3.29 2.53 3.06 3.47 3.15 4.17 -10.79%
P/EPS 42.21 21.80 44.50 22.16 20.78 28.91 28.02 7.06%
EY 2.37 4.59 2.25 4.51 4.81 3.46 3.57 -6.59%
DY 0.00 1.29 0.00 0.00 1.80 0.00 3.06 -
P/NAPS 0.68 1.05 0.72 1.04 1.31 1.02 1.34 -10.68%

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