[EVERGRN] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 22.2%
YoY- 19.59%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 171,806 169,885 137,007 122,820 118,534 0 -
PBT -4,060 24,858 19,261 12,951 15,664 0 -
Tax 4,271 1,313 244 603 -4,330 0 -
NP 211 26,171 19,505 13,554 11,334 0 -
-
NP to SH 4,440 26,554 17,251 13,554 11,334 0 -
-
Tax Rate - -5.28% -1.27% -4.66% 27.64% - -
Total Cost 171,595 143,714 117,502 109,266 107,200 0 -
-
Net Worth 487,791 537,620 427,200 381,349 255,305 0 -
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - 21,600 - 9,189 3,288 - -
Div Payout % - 81.35% - 67.80% 29.01% - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 487,791 537,620 427,200 381,349 255,305 0 -
NOSH 487,791 480,018 480,000 459,457 386,825 0 -
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 0.12% 15.41% 14.24% 11.04% 9.56% 0.00% -
ROE 0.91% 4.94% 4.04% 3.55% 4.44% 0.00% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 35.22 35.39 28.54 26.73 30.64 0.00 -
EPS 0.91 5.53 3.59 2.95 2.93 0.00 -
DPS 0.00 4.50 0.00 2.00 0.85 0.00 -
NAPS 1.00 1.12 0.89 0.83 0.66 0.00 -
Adjusted Per Share Value based on latest NOSH - 459,457
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 20.35 20.12 16.22 14.54 14.04 0.00 -
EPS 0.53 3.14 2.04 1.61 1.34 0.00 -
DPS 0.00 2.56 0.00 1.09 0.39 0.00 -
NAPS 0.5777 0.6367 0.5059 0.4516 0.3023 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 - - -
Price 0.54 1.70 1.22 0.89 0.00 0.00 -
P/RPS 1.53 4.80 4.27 3.33 0.00 0.00 -
P/EPS 59.33 30.73 33.95 30.17 0.00 0.00 -
EY 1.69 3.25 2.95 3.31 0.00 0.00 -
DY 0.00 2.65 0.00 2.25 0.00 0.00 -
P/NAPS 0.54 1.52 1.37 1.07 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 26/02/09 26/02/08 13/02/07 23/02/06 07/03/05 - -
Price 0.47 1.29 1.19 0.85 0.00 0.00 -
P/RPS 1.33 3.64 4.17 3.18 0.00 0.00 -
P/EPS 51.64 23.32 33.11 28.81 0.00 0.00 -
EY 1.94 4.29 3.02 3.47 0.00 0.00 -
DY 0.00 3.49 0.00 2.35 0.00 0.00 -
P/NAPS 0.47 1.15 1.34 1.02 0.00 0.00 -

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