[HEVEA] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 38.17%
YoY- 31.28%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 107,524 69,937 32,684 157,037 116,733 70,240 30,460 131.65%
PBT 6,954 4,534 2,088 21,311 17,039 9,015 2,504 97.45%
Tax -700 -501 -550 -4,023 -4,527 -1,709 -538 19.16%
NP 6,254 4,033 1,538 17,288 12,512 7,306 1,966 116.14%
-
NP to SH 6,254 4,033 1,538 17,288 12,512 7,306 1,966 116.14%
-
Tax Rate 10.07% 11.05% 26.34% 18.88% 26.57% 18.96% 21.49% -
Total Cost 101,270 65,904 31,146 139,749 104,221 62,934 28,494 132.71%
-
Net Worth 114,363 112,027 108,941 87,089 74,708 0 0 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 8,124 8,120 3,896 - -
Div Payout % - - - 46.99% 64.90% 53.33% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 114,363 112,027 108,941 87,089 74,708 0 0 -
NOSH 79,974 80,019 80,104 64,992 64,963 64,942 64,884 14.94%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 5.82% 5.77% 4.71% 11.01% 10.72% 10.40% 6.45% -
ROE 5.47% 3.60% 1.41% 19.85% 16.75% 0.00% 0.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 134.45 87.40 40.80 241.62 179.69 108.16 46.94 101.55%
EPS 7.82 5.04 1.92 26.60 19.26 11.25 3.03 88.04%
DPS 0.00 0.00 0.00 12.50 12.50 6.00 0.00 -
NAPS 1.43 1.40 1.36 1.34 1.15 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 64,979
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 18.94 12.32 5.76 27.66 20.56 12.37 5.37 131.52%
EPS 1.10 0.71 0.27 3.05 2.20 1.29 0.35 114.41%
DPS 0.00 0.00 0.00 1.43 1.43 0.69 0.00 -
NAPS 0.2014 0.1973 0.1919 0.1534 0.1316 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 - - - - -
Price 1.18 1.40 2.03 0.00 0.00 0.00 0.00 -
P/RPS 0.88 1.60 4.98 0.00 0.00 0.00 0.00 -
P/EPS 15.09 27.78 105.73 0.00 0.00 0.00 0.00 -
EY 6.63 3.60 0.95 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.00 1.49 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 26/10/05 30/08/05 24/05/05 28/02/05 07/01/05 - - -
Price 1.10 1.15 1.75 2.17 0.00 0.00 0.00 -
P/RPS 0.82 1.32 4.29 0.90 0.00 0.00 0.00 -
P/EPS 14.07 22.82 91.15 8.16 0.00 0.00 0.00 -
EY 7.11 4.38 1.10 12.26 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 5.76 0.00 0.00 0.00 -
P/NAPS 0.77 0.82 1.29 1.62 0.00 0.00 0.00 -

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