[HEVEA] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
02-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 53.98%
YoY- -14.34%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 192,057 129,225 58,822 163,125 117,653 78,959 38,182 193.28%
PBT 1,394 767 -1,596 9,381 2,966 66 -467 -
Tax -348 -266 -170 -1,625 2,071 2,279 2,314 -
NP 1,046 501 -1,766 7,756 5,037 2,345 1,847 -31.52%
-
NP to SH 1,046 501 -1,766 7,756 5,037 2,345 1,847 -31.52%
-
Tax Rate 24.96% 34.68% - 17.32% -69.82% -3,453.03% - -
Total Cost 191,011 128,724 60,588 155,369 112,616 76,614 36,335 202.03%
-
Net Worth 123,763 125,647 123,859 125,648 123,126 121,651 120,734 1.66%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 4,001 - - - -
Div Payout % - - - 51.59% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 123,763 125,647 123,859 125,648 123,126 121,651 120,734 1.66%
NOSH 79,847 79,523 79,909 80,030 79,952 80,034 79,956 -0.09%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 0.54% 0.39% -3.00% 4.75% 4.28% 2.97% 4.84% -
ROE 0.85% 0.40% -1.43% 6.17% 4.09% 1.93% 1.53% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 240.53 162.50 73.61 203.83 147.15 98.66 47.75 193.56%
EPS 1.31 0.63 -2.21 9.70 6.30 2.93 2.31 -31.46%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.55 1.58 1.55 1.57 1.54 1.52 1.51 1.75%
Adjusted Per Share Value based on latest NOSH - 79,970
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 33.83 22.76 10.36 28.73 20.72 13.91 6.73 193.15%
EPS 0.18 0.09 -0.31 1.37 0.89 0.41 0.33 -33.21%
DPS 0.00 0.00 0.00 0.70 0.00 0.00 0.00 -
NAPS 0.218 0.2213 0.2182 0.2213 0.2169 0.2143 0.2127 1.65%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.25 1.52 1.76 1.88 1.46 1.08 1.10 -
P/RPS 0.52 0.94 2.39 0.92 0.99 1.09 2.30 -62.85%
P/EPS 95.42 241.27 -79.64 19.40 23.17 36.86 47.62 58.87%
EY 1.05 0.41 -1.26 5.15 4.32 2.71 2.10 -36.97%
DY 0.00 0.00 0.00 2.66 0.00 0.00 0.00 -
P/NAPS 0.81 0.96 1.14 1.20 0.95 0.71 0.73 7.17%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 24/08/07 28/05/07 02/03/07 20/11/06 29/08/06 22/05/06 -
Price 1.03 1.40 1.45 1.75 1.74 1.46 1.03 -
P/RPS 0.43 0.86 1.97 0.86 1.18 1.48 2.16 -65.87%
P/EPS 78.63 222.22 -65.61 18.06 27.62 49.83 44.59 45.90%
EY 1.27 0.45 -1.52 5.54 3.62 2.01 2.24 -31.47%
DY 0.00 0.00 0.00 2.86 0.00 0.00 0.00 -
P/NAPS 0.66 0.89 0.94 1.11 1.13 0.96 0.68 -1.96%

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