[HEVEA] QoQ 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- 1.0%
YoY- -2.93%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 62,833 70,403 58,822 45,472 38,694 40,777 38,182 39.34%
PBT 627 2,363 -1,596 6,413 2,901 532 -467 -
Tax -82 -96 -170 -3,695 -210 -33 2,314 -
NP 545 2,267 -1,766 2,718 2,691 499 1,847 -55.64%
-
NP to SH 545 2,267 -1,766 2,718 2,691 499 1,847 -55.64%
-
Tax Rate 13.08% 4.06% - 57.62% 7.24% 6.20% - -
Total Cost 62,288 68,136 60,588 42,754 36,003 40,278 36,335 43.18%
-
Net Worth 124,227 126,567 123,859 125,553 123,337 122,335 120,734 1.91%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 3,998 - - - -
Div Payout % - - - 147.11% - - - -
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 124,227 126,567 123,859 125,553 123,337 122,335 120,734 1.91%
NOSH 80,147 80,106 79,909 79,970 80,089 80,483 79,956 0.15%
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 0.87% 3.22% -3.00% 5.98% 6.95% 1.22% 4.84% -
ROE 0.44% 1.79% -1.43% 2.16% 2.18% 0.41% 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 78.40 87.89 73.61 56.86 48.31 50.66 47.75 39.13%
EPS 0.68 2.83 -2.21 3.40 3.36 0.62 2.31 -55.71%
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 11.07 12.40 10.36 8.01 6.82 7.18 6.73 39.30%
EPS 0.10 0.40 -0.31 0.48 0.47 0.09 0.33 -54.85%
DPS 0.00 0.00 0.00 0.70 0.00 0.00 0.00 -
NAPS 0.2188 0.2229 0.2182 0.2211 0.2172 0.2155 0.2127 1.90%
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 1.59 1.73 2.39 3.31 3.02 2.13 2.30 -21.79%
P/EPS 183.82 53.71 -79.64 55.31 43.45 174.19 47.62 145.87%
EY 0.54 1.86 -1.26 1.81 2.30 0.57 2.10 -59.52%
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 1.31 1.59 1.97 3.08 3.60 2.88 2.16 -28.32%
P/EPS 151.47 49.47 -65.61 51.49 51.79 235.48 44.59 125.80%
EY 0.66 2.02 -1.52 1.94 1.93 0.42 2.24 -55.68%
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