[EVERGRN] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -5.73%
YoY- 27.28%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 224,145 171,806 169,885 137,007 122,820 118,534 0 -
PBT 34,518 -4,060 24,858 19,261 12,951 15,664 0 -
Tax 3,362 4,271 1,313 244 603 -4,330 0 -
NP 37,880 211 26,171 19,505 13,554 11,334 0 -
-
NP to SH 39,130 4,440 26,554 17,251 13,554 11,334 0 -
-
Tax Rate -9.74% - -5.28% -1.27% -4.66% 27.64% - -
Total Cost 186,265 171,595 143,714 117,502 109,266 107,200 0 -
-
Net Worth 513,296 487,791 537,620 427,200 381,349 255,305 0 -
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 20,531 - 21,600 - 9,189 3,288 - -
Div Payout % 52.47% - 81.35% - 67.80% 29.01% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 513,296 487,791 537,620 427,200 381,349 255,305 0 -
NOSH 513,296 487,791 480,018 480,000 459,457 386,825 0 -
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 16.90% 0.12% 15.41% 14.24% 11.04% 9.56% 0.00% -
ROE 7.62% 0.91% 4.94% 4.04% 3.55% 4.44% 0.00% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 43.67 35.22 35.39 28.54 26.73 30.64 0.00 -
EPS 7.63 0.91 5.53 3.59 2.95 2.93 0.00 -
DPS 4.00 0.00 4.50 0.00 2.00 0.85 0.00 -
NAPS 1.00 1.00 1.12 0.89 0.83 0.66 0.00 -
Adjusted Per Share Value based on latest NOSH - 480,000
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 26.48 20.30 20.07 16.19 14.51 14.00 0.00 -
EPS 4.62 0.52 3.14 2.04 1.60 1.34 0.00 -
DPS 2.43 0.00 2.55 0.00 1.09 0.39 0.00 -
NAPS 0.6064 0.5763 0.6352 0.5047 0.4505 0.3016 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 - - -
Price 1.40 0.54 1.70 1.22 0.89 0.00 0.00 -
P/RPS 3.21 1.53 4.80 4.27 3.33 0.00 0.00 -
P/EPS 18.36 59.33 30.73 33.95 30.17 0.00 0.00 -
EY 5.45 1.69 3.25 2.95 3.31 0.00 0.00 -
DY 2.86 0.00 2.65 0.00 2.25 0.00 0.00 -
P/NAPS 1.40 0.54 1.52 1.37 1.07 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 26/02/09 26/02/08 13/02/07 23/02/06 07/03/05 - -
Price 1.62 0.47 1.29 1.19 0.85 0.00 0.00 -
P/RPS 3.71 1.33 3.64 4.17 3.18 0.00 0.00 -
P/EPS 21.25 51.64 23.32 33.11 28.81 0.00 0.00 -
EY 4.71 1.94 4.29 3.02 3.47 0.00 0.00 -
DY 2.47 0.00 3.49 0.00 2.35 0.00 0.00 -
P/NAPS 1.62 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