[EVERGRN] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
17-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 33.49%
YoY- 122.2%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 986,233 1,100,361 946,083 855,329 706,185 744,034 571,241 9.51%
PBT -12,871 81,497 82,795 114,988 36,460 135,414 91,843 -
Tax 2,579 -9,013 -7,032 -3,214 4,431 -7,890 -3,952 -
NP -10,292 72,484 75,763 111,774 40,891 127,524 87,891 -
-
NP to SH -3,713 77,324 79,838 113,402 51,035 120,572 78,059 -
-
Tax Rate - 11.06% 8.49% 2.80% -12.15% 5.83% 4.30% -
Total Cost 996,525 1,027,877 870,320 743,555 665,294 616,510 483,350 12.80%
-
Net Worth 846,721 836,960 770,223 733,423 627,486 552,309 470,764 10.26%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 5,129 7,688 17,950 30,789 - 33,608 14,410 -15.80%
Div Payout % 0.00% 9.94% 22.48% 27.15% - 27.87% 18.46% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 846,721 836,960 770,223 733,423 627,486 552,309 470,764 10.26%
NOSH 513,164 513,472 513,482 512,883 514,333 480,269 480,372 1.10%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -1.04% 6.59% 8.01% 13.07% 5.79% 17.14% 15.39% -
ROE -0.44% 9.24% 10.37% 15.46% 8.13% 21.83% 16.58% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 192.19 214.30 184.25 166.77 137.30 154.92 118.92 8.32%
EPS -0.72 15.06 15.55 22.11 9.92 25.11 16.25 -
DPS 1.00 1.50 3.50 6.00 0.00 7.00 3.00 -16.71%
NAPS 1.65 1.63 1.50 1.43 1.22 1.15 0.98 9.06%
Adjusted Per Share Value based on latest NOSH - 512,883
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 116.79 130.31 112.04 101.29 83.63 88.11 67.65 9.51%
EPS -0.44 9.16 9.45 13.43 6.04 14.28 9.24 -
DPS 0.61 0.91 2.13 3.65 0.00 3.98 1.71 -15.77%
NAPS 1.0027 0.9912 0.9121 0.8685 0.7431 0.6541 0.5575 10.26%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.565 0.95 1.48 1.71 0.50 1.29 1.30 -
P/RPS 0.29 0.44 0.80 1.03 0.36 0.83 1.09 -19.78%
P/EPS -78.09 6.31 9.52 7.73 5.04 5.14 8.00 -
EY -1.28 15.85 10.51 12.93 19.85 19.46 12.50 -
DY 1.77 1.58 2.36 3.51 0.00 5.43 2.31 -4.33%
P/NAPS 0.34 0.58 0.99 1.20 0.41 1.12 1.33 -20.31%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 27/05/13 28/05/12 23/05/11 17/05/10 25/05/09 26/05/08 11/05/07 -
Price 0.595 0.90 1.22 1.49 0.69 1.49 1.73 -
P/RPS 0.31 0.42 0.66 0.89 0.50 0.96 1.45 -22.65%
P/EPS -82.23 5.98 7.85 6.74 6.95 5.94 10.65 -
EY -1.22 16.73 12.74 14.84 14.38 16.85 9.39 -
DY 1.68 1.67 2.87 4.03 0.00 4.70 1.73 -0.48%
P/NAPS 0.36 0.55 0.81 1.04 0.57 1.30 1.77 -23.29%

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