[HEVEA] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
26-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 55.07%
YoY- -50.02%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 78,959 38,182 147,674 107,524 69,937 32,684 157,037 -36.84%
PBT 66 -467 9,845 6,954 4,534 2,088 21,311 -97.89%
Tax 2,279 2,314 -791 -700 -501 -550 -4,023 -
NP 2,345 1,847 9,054 6,254 4,033 1,538 17,288 -73.69%
-
NP to SH 2,345 1,847 9,054 6,254 4,033 1,538 17,288 -73.69%
-
Tax Rate -3,453.03% - 8.03% 10.07% 11.05% 26.34% 18.88% -
Total Cost 76,614 36,335 138,620 101,270 65,904 31,146 139,749 -33.08%
-
Net Worth 121,651 120,734 119,173 114,363 112,027 108,941 87,089 25.03%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - 8,124 -
Div Payout % - - - - - - 46.99% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 121,651 120,734 119,173 114,363 112,027 108,941 87,089 25.03%
NOSH 80,034 79,956 79,982 79,974 80,019 80,104 64,992 14.93%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.97% 4.84% 6.13% 5.82% 5.77% 4.71% 11.01% -
ROE 1.93% 1.53% 7.60% 5.47% 3.60% 1.41% 19.85% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 98.66 47.75 184.63 134.45 87.40 40.80 241.62 -45.05%
EPS 2.93 2.31 11.32 7.82 5.04 1.92 26.60 -77.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 12.50 -
NAPS 1.52 1.51 1.49 1.43 1.40 1.36 1.34 8.79%
Adjusted Per Share Value based on latest NOSH - 79,892
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 13.91 6.73 26.01 18.94 12.32 5.76 27.66 -36.84%
EPS 0.41 0.33 1.59 1.10 0.71 0.27 3.05 -73.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.43 -
NAPS 0.2143 0.2127 0.2099 0.2014 0.1973 0.1919 0.1534 25.04%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 - -
Price 1.08 1.10 1.15 1.18 1.40 2.03 0.00 -
P/RPS 1.09 2.30 0.62 0.88 1.60 4.98 0.00 -
P/EPS 36.86 47.62 10.16 15.09 27.78 105.73 0.00 -
EY 2.71 2.10 9.84 6.63 3.60 0.95 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.73 0.77 0.83 1.00 1.49 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 22/05/06 27/02/06 26/10/05 30/08/05 24/05/05 28/02/05 -
Price 1.46 1.03 1.05 1.10 1.15 1.75 2.17 -
P/RPS 1.48 2.16 0.57 0.82 1.32 4.29 0.90 39.44%
P/EPS 49.83 44.59 9.28 14.07 22.82 91.15 8.16 235.20%
EY 2.01 2.24 10.78 7.11 4.38 1.10 12.26 -70.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.76 -
P/NAPS 0.96 0.68 0.70 0.77 0.82 1.29 1.62 -29.51%

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