[EVERGRN] YoY Quarter Result on 30-Jun-2014 [#2]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -740.12%
YoY- -85.67%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 258,982 246,238 259,962 215,811 225,845 276,382 252,279 0.43%
PBT 10,566 21,676 28,032 -21,593 -12,228 13,769 14,191 -4.79%
Tax -3,986 -6,325 -4,003 -410 -641 -1,811 -2,106 11.20%
NP 6,580 15,351 24,029 -22,003 -12,869 11,958 12,085 -9.62%
-
NP to SH 6,200 16,459 23,888 -21,692 -11,683 12,312 12,532 -11.05%
-
Tax Rate 37.72% 29.18% 14.28% - - 13.15% 14.84% -
Total Cost 252,402 230,887 235,933 237,814 238,714 264,424 240,194 0.82%
-
Net Worth 1,168,065 1,025,739 886,829 779,476 824,983 851,579 780,681 6.93%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - 5,129 - -
Div Payout % - - - - - 41.67% - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 1,168,065 1,025,739 886,829 779,476 824,983 851,579 780,681 6.93%
NOSH 846,424 846,424 512,618 512,813 512,412 512,999 513,606 8.67%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 2.54% 6.23% 9.24% -10.20% -5.70% 4.33% 4.79% -
ROE 0.53% 1.60% 2.69% -2.78% -1.42% 1.45% 1.61% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 30.60 30.49 50.71 42.08 44.07 53.88 49.12 -7.57%
EPS 0.73 2.04 4.66 -4.23 -2.28 2.40 2.44 -18.20%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.38 1.27 1.73 1.52 1.61 1.66 1.52 -1.59%
Adjusted Per Share Value based on latest NOSH - 512,813
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 30.67 29.16 30.79 25.56 26.75 32.73 29.88 0.43%
EPS 0.73 1.95 2.83 -2.57 -1.38 1.46 1.48 -11.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.61 0.00 -
NAPS 1.3833 1.2147 1.0502 0.9231 0.977 1.0085 0.9245 6.94%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.84 1.06 1.35 0.52 0.505 0.87 1.18 -
P/RPS 2.75 3.48 2.66 1.24 1.15 1.61 2.40 2.29%
P/EPS 114.68 52.02 28.97 -12.29 -22.15 36.25 48.36 15.46%
EY 0.87 1.92 3.45 -8.13 -4.51 2.76 2.07 -13.44%
DY 0.00 0.00 0.00 0.00 0.00 1.15 0.00 -
P/NAPS 0.61 0.83 0.78 0.34 0.31 0.52 0.78 -4.01%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 21/08/17 23/08/16 19/08/15 29/08/14 29/08/13 13/08/12 22/08/11 -
Price 0.82 0.905 1.95 0.625 0.50 0.82 1.03 -
P/RPS 2.68 2.97 3.85 1.49 1.13 1.52 2.10 4.14%
P/EPS 111.95 44.41 41.85 -14.78 -21.93 34.17 42.21 17.63%
EY 0.89 2.25 2.39 -6.77 -4.56 2.93 2.37 -15.04%
DY 0.00 0.00 0.00 0.00 0.00 1.22 0.00 -
P/NAPS 0.59 0.71 1.13 0.41 0.31 0.49 0.68 -2.33%

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