[EVERGRN] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -111.54%
YoY- -104.8%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,027,008 934,607 951,385 986,233 1,100,361 946,083 855,329 3.09%
PBT 108,076 31,884 -33,542 -12,871 81,497 82,795 114,988 -1.02%
Tax -13,843 -6,613 2,966 2,579 -9,013 -7,032 -3,214 27.52%
NP 94,233 25,271 -30,576 -10,292 72,484 75,763 111,774 -2.80%
-
NP to SH 91,465 22,810 -29,142 -3,713 77,324 79,838 113,402 -3.51%
-
Tax Rate 12.81% 20.74% - - 11.06% 8.49% 2.80% -
Total Cost 932,775 909,336 981,961 996,525 1,027,877 870,320 743,555 3.84%
-
Net Worth 1,054,030 872,086 810,748 846,721 836,960 770,223 733,423 6.22%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 51 - - 5,129 7,688 17,950 30,789 -65.56%
Div Payout % 0.06% - - 0.00% 9.94% 22.48% 27.15% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,054,030 872,086 810,748 846,721 836,960 770,223 733,423 6.22%
NOSH 846,424 512,992 516,400 513,164 513,472 513,482 512,883 8.69%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 9.18% 2.70% -3.21% -1.04% 6.59% 8.01% 13.07% -
ROE 8.68% 2.62% -3.59% -0.44% 9.24% 10.37% 15.46% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 133.49 182.19 184.23 192.19 214.30 184.25 166.77 -3.63%
EPS 11.89 4.45 -5.64 -0.72 15.06 15.55 22.11 -9.81%
DPS 0.01 0.00 0.00 1.00 1.50 3.50 6.00 -65.53%
NAPS 1.37 1.70 1.57 1.65 1.63 1.50 1.43 -0.71%
Adjusted Per Share Value based on latest NOSH - 513,164
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 121.33 110.42 112.40 116.52 130.00 111.77 101.05 3.09%
EPS 10.81 2.69 -3.44 -0.44 9.14 9.43 13.40 -3.51%
DPS 0.01 0.00 0.00 0.61 0.91 2.12 3.64 -62.54%
NAPS 1.2453 1.0303 0.9579 1.0004 0.9888 0.91 0.8665 6.22%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.01 1.20 0.54 0.565 0.95 1.48 1.71 -
P/RPS 0.76 0.66 0.29 0.29 0.44 0.80 1.03 -4.93%
P/EPS 8.50 26.99 -9.57 -78.09 6.31 9.52 7.73 1.59%
EY 11.77 3.71 -10.45 -1.28 15.85 10.51 12.93 -1.55%
DY 0.01 0.00 0.00 1.77 1.58 2.36 3.51 -62.31%
P/NAPS 0.74 0.71 0.34 0.34 0.58 0.99 1.20 -7.73%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 20/05/16 22/05/15 27/05/14 27/05/13 28/05/12 23/05/11 17/05/10 -
Price 1.16 1.16 0.515 0.595 0.90 1.22 1.49 -
P/RPS 0.87 0.64 0.28 0.31 0.42 0.66 0.89 -0.37%
P/EPS 9.76 26.09 -9.13 -82.23 5.98 7.85 6.74 6.35%
EY 10.25 3.83 -10.96 -1.22 16.73 12.74 14.84 -5.97%
DY 0.01 0.00 0.00 1.68 1.67 2.87 4.03 -63.17%
P/NAPS 0.85 0.68 0.33 0.36 0.55 0.81 1.04 -3.30%

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