[EVERGRN] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
07-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 731,571 528,105 457,861 0 -
PBT 140,724 67,730 54,243 0 -
Tax -9,378 -2,542 -219 0 -
NP 131,346 65,188 54,024 0 -
-
NP to SH 118,657 59,723 54,024 0 -
-
Tax Rate 6.66% 3.75% 0.40% - -
Total Cost 600,225 462,917 403,837 0 -
-
Net Worth 537,620 427,200 381,349 0 -
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 38,412 19,227 37,159 - -
Div Payout % 32.37% 32.19% 68.78% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 537,620 427,200 381,349 0 -
NOSH 480,018 480,000 459,457 386,825 7.46%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 17.95% 12.34% 11.80% 0.00% -
ROE 22.07% 13.98% 14.17% 0.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 152.40 110.02 99.65 0.00 -
EPS 24.72 12.44 11.76 0.00 -
DPS 8.00 4.00 8.09 0.00 -
NAPS 1.12 0.89 0.83 0.00 -
Adjusted Per Share Value based on latest NOSH - 386,825
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 86.64 62.54 54.22 0.00 -
EPS 14.05 7.07 6.40 0.00 -
DPS 4.55 2.28 4.40 0.00 -
NAPS 0.6367 0.5059 0.4516 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 31/12/07 29/12/06 30/12/05 - -
Price 1.70 1.22 0.89 0.00 -
P/RPS 1.12 1.11 0.89 0.00 -
P/EPS 6.88 9.81 7.57 0.00 -
EY 14.54 10.20 13.21 0.00 -
DY 4.71 3.28 9.09 0.00 -
P/NAPS 1.52 1.37 1.07 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 26/02/08 13/02/07 23/02/06 - -
Price 1.29 1.19 0.85 0.00 -
P/RPS 0.85 1.08 0.85 0.00 -
P/EPS 5.22 9.56 7.23 0.00 -
EY 19.16 10.46 13.83 0.00 -
DY 6.20 3.36 9.51 0.00 -
P/NAPS 1.15 1.34 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