[HEVEA] QoQ TTM 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- -1.05%
YoY- -14.35%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 237,530 213,391 183,765 163,125 157,803 156,696 153,172 33.93%
PBT 7,807 10,081 8,250 9,379 5,857 5,376 7,290 4.66%
Tax -4,043 -4,171 -4,108 -1,624 1,980 1,991 2,073 -
NP 3,764 5,910 4,142 7,755 7,837 7,367 9,363 -45.49%
-
NP to SH 3,764 5,910 4,142 7,755 7,837 7,367 9,363 -45.49%
-
Tax Rate 51.79% 41.37% 49.79% 17.32% -33.81% -37.03% -28.44% -
Total Cost 233,766 207,481 179,623 155,370 149,966 149,329 143,809 38.20%
-
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 3,998 3,998 3,998 - - - -
Div Payout % 106.23% 67.66% 96.54% 51.56% - - - -
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 1.58% 2.77% 2.25% 4.75% 4.97% 4.70% 6.11% -
ROE 3.03% 4.67% 3.34% 6.18% 6.35% 6.02% 7.76% -
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 296.37 266.39 229.97 203.98 197.03 194.69 191.57 33.72%
EPS 4.70 7.38 5.18 9.70 9.79 9.15 11.71 -45.55%
DPS 5.00 5.00 5.00 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 41.84 37.59 32.37 28.73 27.79 27.60 26.98 33.94%
EPS 0.66 1.04 0.73 1.37 1.38 1.30 1.65 -45.68%
DPS 0.70 0.70 0.70 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 0.42 0.57 0.77 0.92 0.74 0.55 0.57 -18.40%
P/EPS 26.62 20.60 33.95 19.39 14.92 11.80 9.39 100.17%
EY 3.76 4.85 2.95 5.16 6.70 8.48 10.65 -50.01%
DY 4.00 3.29 2.84 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 0.35 0.53 0.63 0.86 0.88 0.75 0.54 -25.08%
P/EPS 21.93 18.98 27.97 18.05 17.78 15.95 8.80 83.70%
EY 4.56 5.27 3.57 5.54 5.62 6.27 11.37 -45.58%
DY 4.85 3.57 3.45 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