[EVERGRN] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 27.95%
YoY- -194.89%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 246,238 259,962 215,811 225,845 276,382 252,279 241,465 0.32%
PBT 21,676 28,032 -21,593 -12,228 13,769 14,191 41,016 -10.07%
Tax -6,325 -4,003 -410 -641 -1,811 -2,106 -5,339 2.86%
NP 15,351 24,029 -22,003 -12,869 11,958 12,085 35,677 -13.10%
-
NP to SH 16,459 23,888 -21,692 -11,683 12,312 12,532 36,493 -12.41%
-
Tax Rate 29.18% 14.28% - - 13.15% 14.84% 13.02% -
Total Cost 230,887 235,933 237,814 238,714 264,424 240,194 205,788 1.93%
-
Net Worth 1,025,739 886,829 779,476 824,983 851,579 780,681 754,496 5.24%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - 5,129 - 10,265 -
Div Payout % - - - - 41.67% - 28.13% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,025,739 886,829 779,476 824,983 851,579 780,681 754,496 5.24%
NOSH 846,424 512,618 512,813 512,412 512,999 513,606 513,263 8.68%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 6.23% 9.24% -10.20% -5.70% 4.33% 4.79% 14.78% -
ROE 1.60% 2.69% -2.78% -1.42% 1.45% 1.61% 4.84% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 30.49 50.71 42.08 44.07 53.88 49.12 47.05 -6.96%
EPS 2.04 4.66 -4.23 -2.28 2.40 2.44 7.11 -18.77%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 2.00 -
NAPS 1.27 1.73 1.52 1.61 1.66 1.52 1.47 -2.40%
Adjusted Per Share Value based on latest NOSH - 512,412
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 29.09 30.71 25.50 26.68 32.65 29.81 28.53 0.32%
EPS 1.94 2.82 -2.56 -1.38 1.45 1.48 4.31 -12.44%
DPS 0.00 0.00 0.00 0.00 0.61 0.00 1.21 -
NAPS 1.2119 1.0477 0.9209 0.9747 1.0061 0.9223 0.8914 5.24%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.06 1.35 0.52 0.505 0.87 1.18 1.48 -
P/RPS 3.48 2.66 1.24 1.15 1.61 2.40 3.15 1.67%
P/EPS 52.02 28.97 -12.29 -22.15 36.25 48.36 20.82 16.47%
EY 1.92 3.45 -8.13 -4.51 2.76 2.07 4.80 -14.15%
DY 0.00 0.00 0.00 0.00 1.15 0.00 1.35 -
P/NAPS 0.83 0.78 0.34 0.31 0.52 0.78 1.01 -3.21%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/08/16 19/08/15 29/08/14 29/08/13 13/08/12 22/08/11 16/08/10 -
Price 0.905 1.95 0.625 0.50 0.82 1.03 1.55 -
P/RPS 2.97 3.85 1.49 1.13 1.52 2.10 3.29 -1.68%
P/EPS 44.41 41.85 -14.78 -21.93 34.17 42.21 21.80 12.57%
EY 2.25 2.39 -6.77 -4.56 2.93 2.37 4.59 -11.19%
DY 0.00 0.00 0.00 0.00 1.22 0.00 1.29 -
P/NAPS 0.71 1.13 0.41 0.31 0.49 0.68 1.05 -6.30%

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