[EVERGRN] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
18-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -4.0%
YoY- 66.17%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 700,484 737,778 634,238 497,901 213,134 34.61%
PBT 24,160 116,257 119,273 53,587 28,055 -3.66%
Tax 2,906 -273 -9,799 -2,903 3,815 -6.57%
NP 27,066 115,984 109,474 50,684 31,870 -3.99%
-
NP to SH 35,549 114,200 96,073 48,818 29,378 4.87%
-
Tax Rate -12.03% 0.23% 8.22% 5.42% -13.60% -
Total Cost 673,418 621,794 524,764 447,217 181,264 38.80%
-
Net Worth 636,988 546,860 509,116 398,569 337,239 17.21%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - 21,600 26,417 32,935 13,844 -
Div Payout % - 18.91% 27.50% 67.47% 47.13% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 636,988 546,860 509,116 398,569 337,239 17.21%
NOSH 513,700 479,702 480,298 480,204 443,736 3.72%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 3.86% 15.72% 17.26% 10.18% 14.95% -
ROE 5.58% 20.88% 18.87% 12.25% 8.71% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 136.36 153.80 132.05 103.69 48.03 29.78%
EPS 6.92 23.81 20.00 10.17 6.62 1.11%
DPS 0.00 4.50 5.50 6.86 3.12 -
NAPS 1.24 1.14 1.06 0.83 0.76 13.00%
Adjusted Per Share Value based on latest NOSH - 480,204
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 82.95 87.37 75.11 58.96 25.24 34.61%
EPS 4.21 13.52 11.38 5.78 3.48 4.87%
DPS 0.00 2.56 3.13 3.90 1.64 -
NAPS 0.7543 0.6476 0.6029 0.472 0.3994 17.21%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.77 1.32 1.88 0.85 1.08 -
P/RPS 0.56 0.86 1.42 0.82 2.25 -29.35%
P/EPS 11.13 5.54 9.40 8.36 16.31 -9.10%
EY 8.99 18.04 10.64 11.96 6.13 10.03%
DY 0.00 3.41 2.93 8.07 2.89 -
P/NAPS 0.62 1.16 1.77 1.02 1.42 -18.70%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 24/08/09 22/08/08 20/08/07 18/08/06 - -
Price 0.89 1.19 1.39 0.85 0.00 -
P/RPS 0.65 0.77 1.05 0.82 0.00 -
P/EPS 12.86 5.00 6.95 8.36 0.00 -
EY 7.78 20.01 14.39 11.96 0.00 -
DY 0.00 3.78 3.96 8.07 0.00 -
P/NAPS 0.72 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