[EVERGRN] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
19-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 122.12%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 737,778 634,238 497,901 213,134 51.21%
PBT 116,257 119,273 53,587 28,055 60.55%
Tax -273 -9,799 -2,903 3,815 -
NP 115,984 109,474 50,684 31,870 53.75%
-
NP to SH 114,200 96,073 48,818 29,378 57.16%
-
Tax Rate 0.23% 8.22% 5.42% -13.60% -
Total Cost 621,794 524,764 447,217 181,264 50.75%
-
Net Worth 546,860 509,116 398,569 337,239 17.46%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 21,600 26,417 32,935 13,844 15.96%
Div Payout % 18.91% 27.50% 67.47% 47.13% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 546,860 509,116 398,569 337,239 17.46%
NOSH 479,702 480,298 480,204 443,736 2.62%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 15.72% 17.26% 10.18% 14.95% -
ROE 20.88% 18.87% 12.25% 8.71% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 153.80 132.05 103.69 48.03 47.34%
EPS 23.81 20.00 10.17 6.62 53.15%
DPS 4.50 5.50 6.86 3.12 12.97%
NAPS 1.14 1.06 0.83 0.76 14.45%
Adjusted Per Share Value based on latest NOSH - 443,736
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 87.37 75.11 58.96 25.24 51.21%
EPS 13.52 11.38 5.78 3.48 57.13%
DPS 2.56 3.13 3.90 1.64 15.98%
NAPS 0.6476 0.6029 0.472 0.3994 17.46%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.32 1.88 0.85 1.08 -
P/RPS 0.86 1.42 0.82 2.25 -27.40%
P/EPS 5.54 9.40 8.36 16.31 -30.20%
EY 18.04 10.64 11.96 6.13 43.25%
DY 3.41 2.93 8.07 2.89 5.66%
P/NAPS 1.16 1.77 1.02 1.42 -6.51%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 22/08/08 20/08/07 18/08/06 - -
Price 1.19 1.39 0.85 0.00 -
P/RPS 0.77 1.05 0.82 0.00 -
P/EPS 5.00 6.95 8.36 0.00 -
EY 20.01 14.39 11.96 0.00 -
DY 3.78 3.96 8.07 0.00 -
P/NAPS 1.04 1.31 1.02 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