[HEVEA] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -191.08%
YoY- -195.61%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 262,238 256,076 258,450 235,288 163,125 156,870 157,918 40.10%
PBT 135 1,858 1,534 -6,384 9,381 3,954 132 1.50%
Tax 6,682 -464 -532 -680 -1,625 2,761 4,558 28.95%
NP 6,817 1,394 1,002 -7,064 7,756 6,716 4,690 28.22%
-
NP to SH 6,817 1,394 1,002 -7,064 7,756 6,716 4,690 28.22%
-
Tax Rate -4,949.63% 24.97% 34.68% - 17.32% -69.83% -3,453.03% -
Total Cost 255,421 254,681 257,448 242,352 155,369 150,154 153,228 40.45%
-
Net Worth 129,542 123,763 125,647 123,859 125,648 123,126 121,651 4.26%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 2,398 - - - 4,001 - - -
Div Payout % 35.19% - - - 51.59% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 129,542 123,763 125,647 123,859 125,648 123,126 121,651 4.26%
NOSH 79,964 79,847 79,523 79,909 80,030 79,952 80,034 -0.05%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 2.60% 0.54% 0.39% -3.00% 4.75% 4.28% 2.97% -
ROE 5.26% 1.13% 0.80% -5.70% 6.17% 5.45% 3.86% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 327.94 320.71 325.00 294.44 203.83 196.21 197.31 40.18%
EPS 8.52 1.75 1.26 -8.84 9.70 8.40 5.86 28.25%
DPS 3.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.62 1.55 1.58 1.55 1.57 1.54 1.52 4.32%
Adjusted Per Share Value based on latest NOSH - 79,909
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 46.19 45.10 45.52 41.44 28.73 27.63 27.81 40.11%
EPS 1.20 0.25 0.18 -1.24 1.37 1.18 0.83 27.77%
DPS 0.42 0.00 0.00 0.00 0.70 0.00 0.00 -
NAPS 0.2282 0.218 0.2213 0.2182 0.2213 0.2169 0.2143 4.26%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.06 1.25 1.52 1.76 1.88 1.46 1.08 -
P/RPS 0.32 0.39 0.47 0.60 0.92 0.74 0.55 -30.23%
P/EPS 12.43 71.56 120.63 -19.91 19.40 17.38 18.43 -23.03%
EY 8.04 1.40 0.83 -5.02 5.15 5.75 5.43 29.81%
DY 2.83 0.00 0.00 0.00 2.66 0.00 0.00 -
P/NAPS 0.65 0.81 0.96 1.14 1.20 0.95 0.71 -5.70%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 22/02/08 23/11/07 24/08/07 28/05/07 02/03/07 20/11/06 29/08/06 -
Price 1.05 1.03 1.40 1.45 1.75 1.74 1.46 -
P/RPS 0.32 0.32 0.43 0.49 0.86 0.89 0.74 -42.72%
P/EPS 12.32 58.97 111.11 -16.40 18.06 20.71 24.91 -37.37%
EY 8.12 1.70 0.90 -6.10 5.54 4.83 4.01 59.85%
DY 2.86 0.00 0.00 0.00 2.86 0.00 0.00 -
P/NAPS 0.65 0.66 0.89 0.94 1.11 1.13 0.96 -22.83%

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