[HEVEA] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 114.18%
YoY- -78.64%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 304,612 262,238 256,076 258,450 235,288 163,125 156,870 55.58%
PBT 21,128 135 1,858 1,534 -6,384 9,381 3,954 205.33%
Tax -464 6,682 -464 -532 -680 -1,625 2,761 -
NP 20,664 6,817 1,394 1,002 -7,064 7,756 6,716 111.40%
-
NP to SH 20,664 6,817 1,394 1,002 -7,064 7,756 6,716 111.40%
-
Tax Rate 2.20% -4,949.63% 24.97% 34.68% - 17.32% -69.83% -
Total Cost 283,948 255,421 254,681 257,448 242,352 155,369 150,154 52.86%
-
Net Worth 135,147 129,542 123,763 125,647 123,859 125,648 123,126 6.40%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 2,398 - - - 4,001 - -
Div Payout % - 35.19% - - - 51.59% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 135,147 129,542 123,763 125,647 123,859 125,648 123,126 6.40%
NOSH 79,969 79,964 79,847 79,523 79,909 80,030 79,952 0.01%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 6.78% 2.60% 0.54% 0.39% -3.00% 4.75% 4.28% -
ROE 15.29% 5.26% 1.13% 0.80% -5.70% 6.17% 5.45% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 380.91 327.94 320.71 325.00 294.44 203.83 196.21 55.55%
EPS 25.84 8.52 1.75 1.26 -8.84 9.70 8.40 111.37%
DPS 0.00 3.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.69 1.62 1.55 1.58 1.55 1.57 1.54 6.38%
Adjusted Per Share Value based on latest NOSH - 80,106
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 53.65 46.19 45.10 45.52 41.44 28.73 27.63 55.57%
EPS 3.64 1.20 0.25 0.18 -1.24 1.37 1.18 111.76%
DPS 0.00 0.42 0.00 0.00 0.00 0.70 0.00 -
NAPS 0.238 0.2282 0.218 0.2213 0.2182 0.2213 0.2169 6.37%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.04 1.06 1.25 1.52 1.76 1.88 1.46 -
P/RPS 0.27 0.32 0.39 0.47 0.60 0.92 0.74 -48.90%
P/EPS 4.02 12.43 71.56 120.63 -19.91 19.40 17.38 -62.28%
EY 24.85 8.04 1.40 0.83 -5.02 5.15 5.75 165.08%
DY 0.00 2.83 0.00 0.00 0.00 2.66 0.00 -
P/NAPS 0.62 0.65 0.81 0.96 1.14 1.20 0.95 -24.74%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 23/05/08 22/02/08 23/11/07 24/08/07 28/05/07 02/03/07 20/11/06 -
Price 1.07 1.05 1.03 1.40 1.45 1.75 1.74 -
P/RPS 0.28 0.32 0.32 0.43 0.49 0.86 0.89 -53.71%
P/EPS 4.14 12.32 58.97 111.11 -16.40 18.06 20.71 -65.77%
EY 24.15 8.12 1.70 0.90 -6.10 5.54 4.83 192.11%
DY 0.00 2.86 0.00 0.00 0.00 2.86 0.00 -
P/NAPS 0.63 0.65 0.66 0.89 0.94 1.11 1.13 -32.23%

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