[HEVEA] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 203.12%
YoY- 392.53%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 342,143 347,188 343,100 304,612 262,238 256,076 258,450 20.46%
PBT -181 2,680 8,770 21,128 135 1,858 1,534 -
Tax 1,076 -470 -374 -464 6,682 -464 -532 -
NP 895 2,209 8,396 20,664 6,817 1,394 1,002 -7.22%
-
NP to SH 895 2,209 8,396 20,664 6,817 1,394 1,002 -7.22%
-
Tax Rate - 17.54% 4.26% 2.20% -4,949.63% 24.97% 34.68% -
Total Cost 341,248 344,978 334,704 283,948 255,421 254,681 257,448 20.56%
-
Net Worth 141,030 142,157 147,472 135,147 129,542 123,763 125,647 7.96%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - 2,398 - - -
Div Payout % - - - - 35.19% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 141,030 142,157 147,472 135,147 129,542 123,763 125,647 7.96%
NOSH 90,404 90,546 90,474 79,969 79,964 79,847 79,523 8.88%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 0.26% 0.64% 2.45% 6.78% 2.60% 0.54% 0.39% -
ROE 0.63% 1.55% 5.69% 15.29% 5.26% 1.13% 0.80% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 378.46 383.44 379.22 380.91 327.94 320.71 325.00 10.63%
EPS 0.99 2.44 9.28 25.84 8.52 1.75 1.26 -14.78%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.56 1.57 1.63 1.69 1.62 1.55 1.58 -0.84%
Adjusted Per Share Value based on latest NOSH - 79,969
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 60.09 60.98 60.26 53.50 46.06 44.98 45.39 20.46%
EPS 0.16 0.39 1.47 3.63 1.20 0.24 0.18 -7.51%
DPS 0.00 0.00 0.00 0.00 0.42 0.00 0.00 -
NAPS 0.2477 0.2497 0.259 0.2374 0.2275 0.2174 0.2207 7.96%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.12 0.79 0.97 1.04 1.06 1.25 1.52 -
P/RPS 0.03 0.21 0.26 0.27 0.32 0.39 0.47 -83.89%
P/EPS 12.12 32.38 10.45 4.02 12.43 71.56 120.63 -78.23%
EY 8.25 3.09 9.57 24.85 8.04 1.40 0.83 359.08%
DY 0.00 0.00 0.00 0.00 2.83 0.00 0.00 -
P/NAPS 0.08 0.50 0.60 0.62 0.65 0.81 0.96 -80.77%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 21/11/08 26/08/08 23/05/08 22/02/08 23/11/07 24/08/07 -
Price 0.12 0.22 0.88 1.07 1.05 1.03 1.40 -
P/RPS 0.03 0.06 0.23 0.28 0.32 0.32 0.43 -82.91%
P/EPS 12.12 9.02 9.48 4.14 12.32 58.97 111.11 -77.01%
EY 8.25 11.09 10.55 24.15 8.12 1.70 0.90 335.06%
DY 0.00 0.00 0.00 0.00 2.86 0.00 0.00 -
P/NAPS 0.08 0.14 0.54 0.63 0.65 0.66 0.89 -79.78%

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