[EVERGRN] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 13.82%
YoY- 95.18%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 933,193 719,175 728,603 698,693 513,918 453,575 15.51%
PBT 135,509 42,174 92,780 135,127 61,420 56,956 18.91%
Tax -10,171 1,150 2,344 -10,447 -2,184 -5,152 14.56%
NP 125,338 43,324 95,124 124,680 59,236 51,804 19.31%
-
NP to SH 128,224 50,260 98,825 109,354 56,026 51,804 19.86%
-
Tax Rate 7.51% -2.73% -2.53% 7.73% 3.56% 9.05% -
Total Cost 807,855 675,851 633,479 574,013 454,682 401,771 14.98%
-
Net Worth 748,010 666,535 577,068 508,751 408,267 339,551 17.10%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 48,739 - 21,600 16,811 28,416 31,257 9.28%
Div Payout % 38.01% - 21.86% 15.37% 50.72% 60.34% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 748,010 666,535 577,068 508,751 408,267 339,551 17.10%
NOSH 512,335 512,719 480,890 479,954 480,314 452,734 2.50%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 13.43% 6.02% 13.06% 17.84% 11.53% 11.42% -
ROE 17.14% 7.54% 17.13% 21.49% 13.72% 15.26% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 182.14 140.27 151.51 145.57 107.00 100.19 12.69%
EPS 25.03 9.80 20.55 22.78 11.66 11.44 16.94%
DPS 9.50 0.00 4.50 3.50 5.92 6.90 6.60%
NAPS 1.46 1.30 1.20 1.06 0.85 0.75 14.24%
Adjusted Per Share Value based on latest NOSH - 479,954
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 110.51 85.17 86.28 82.74 60.86 53.71 15.51%
EPS 15.18 5.95 11.70 12.95 6.63 6.13 19.87%
DPS 5.77 0.00 2.56 1.99 3.37 3.70 9.28%
NAPS 0.8858 0.7893 0.6834 0.6025 0.4835 0.4021 17.10%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.55 0.88 0.93 1.84 0.89 0.98 -
P/RPS 0.85 0.63 0.61 1.26 0.83 0.98 -2.80%
P/EPS 6.19 8.98 4.53 8.08 7.63 8.56 -6.27%
EY 16.15 11.14 22.10 12.38 13.11 11.68 6.69%
DY 6.13 0.00 4.84 1.90 6.65 7.05 -2.75%
P/NAPS 1.06 0.68 0.78 1.74 1.05 1.31 -4.14%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 19/11/10 16/11/09 17/11/08 26/11/07 13/11/06 22/11/05 -
Price 1.42 1.50 0.70 1.68 1.20 0.93 -
P/RPS 0.78 1.07 0.46 1.15 1.12 0.93 -3.45%
P/EPS 5.67 15.30 3.41 7.37 10.29 8.13 -6.95%
EY 17.62 6.54 29.36 13.56 9.72 12.30 7.44%
DY 6.69 0.00 6.43 2.08 4.93 7.42 -2.04%
P/NAPS 0.97 1.15 0.58 1.58 1.41 1.24 -4.79%

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