[EVERGRN] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 42.62%
YoY- 313.1%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 255,706 262,412 266,336 252,180 252,047 235,015 296,177 -2.41%
PBT 18,380 25,323 27,290 16,713 -8,147 -15,535 22,456 -3.28%
Tax -5,057 -9,067 -4,562 -494 4,927 4,061 -3,620 5.72%
NP 13,323 16,256 22,728 16,219 -3,220 -11,474 18,836 -5.60%
-
NP to SH 13,356 17,721 21,029 14,369 -6,743 -7,371 20,965 -7.23%
-
Tax Rate 27.51% 35.81% 16.72% 2.96% - - 16.12% -
Total Cost 242,383 246,156 243,608 235,961 255,267 246,489 277,341 -2.21%
-
Net Worth 1,168,065 1,149,742 1,076,100 830,828 807,105 853,846 830,346 5.84%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - 51 - - - 7,688 -
Div Payout % - - 0.25% - - - 36.67% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,168,065 1,149,742 1,076,100 830,828 807,105 853,846 830,346 5.84%
NOSH 846,424 846,423 564,290 512,857 514,080 514,365 512,559 8.71%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 5.21% 6.19% 8.53% 6.43% -1.28% -4.88% 6.36% -
ROE 1.14% 1.54% 1.95% 1.73% -0.84% -0.86% 2.52% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 30.21 31.72 51.48 49.17 49.03 45.69 57.78 -10.23%
EPS 1.58 2.14 4.06 2.80 -1.31 -1.44 4.09 -14.64%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 1.50 -
NAPS 1.38 1.39 2.08 1.62 1.57 1.66 1.62 -2.63%
Adjusted Per Share Value based on latest NOSH - 512,857
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 30.21 31.00 31.47 29.79 29.78 27.77 34.99 -2.41%
EPS 1.58 2.09 2.48 1.70 -0.80 -0.87 2.48 -7.23%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.91 -
NAPS 1.38 1.3584 1.2713 0.9816 0.9535 1.0088 0.981 5.84%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.65 0.96 2.36 0.605 0.46 0.58 0.93 -
P/RPS 2.15 3.03 4.58 1.23 0.94 1.27 1.61 4.93%
P/EPS 41.19 44.81 58.06 21.59 -35.07 -40.47 22.74 10.39%
EY 2.43 2.23 1.72 4.63 -2.85 -2.47 4.40 -9.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.61 -
P/NAPS 0.47 0.69 1.13 0.37 0.29 0.35 0.57 -3.16%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 23/02/17 29/02/16 27/02/15 28/02/14 28/02/13 20/02/12 -
Price 0.535 0.965 1.17 1.05 0.515 0.615 1.02 -
P/RPS 1.77 3.04 2.27 2.14 1.05 1.35 1.77 0.00%
P/EPS 33.91 45.04 28.78 37.48 -39.26 -42.92 24.94 5.24%
EY 2.95 2.22 3.47 2.67 -2.55 -2.33 4.01 -4.98%
DY 0.00 0.00 0.01 0.00 0.00 0.00 1.47 -
P/NAPS 0.39 0.69 0.56 0.65 0.33 0.37 0.63 -7.67%

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