[HEVEA] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
22-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 3.41%
YoY- -44.47%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 163,125 157,803 156,696 153,172 147,674 147,828 156,735 2.69%
PBT 9,379 5,857 5,376 7,290 9,845 11,226 16,829 -32.20%
Tax -1,624 1,980 1,991 2,073 -791 -196 -2,814 -30.61%
NP 7,755 7,837 7,367 9,363 9,054 11,030 14,015 -32.52%
-
NP to SH 7,755 7,837 7,367 9,363 9,054 11,030 14,015 -32.52%
-
Tax Rate 17.32% -33.81% -37.03% -28.44% 8.03% 1.75% 16.72% -
Total Cost 155,370 149,966 149,329 143,809 138,620 136,798 142,720 5.80%
-
Net Worth 125,553 123,337 122,335 120,734 119,199 114,245 111,955 7.91%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 3,998 - - - - - 5,199 -16.02%
Div Payout % 51.56% - - - - - 37.10% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 125,553 123,337 122,335 120,734 119,199 114,245 111,955 7.91%
NOSH 79,970 80,089 80,483 79,956 79,999 79,892 79,967 0.00%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 4.75% 4.97% 4.70% 6.11% 6.13% 7.46% 8.94% -
ROE 6.18% 6.35% 6.02% 7.76% 7.60% 9.65% 12.52% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 203.98 197.03 194.69 191.57 184.59 185.03 196.00 2.68%
EPS 9.70 9.79 9.15 11.71 11.32 13.81 17.53 -32.52%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 6.50 -16.00%
NAPS 1.57 1.54 1.52 1.51 1.49 1.43 1.40 7.91%
Adjusted Per Share Value based on latest NOSH - 79,956
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 28.73 27.79 27.60 26.98 26.01 26.04 27.61 2.67%
EPS 1.37 1.38 1.30 1.65 1.59 1.94 2.47 -32.42%
DPS 0.70 0.00 0.00 0.00 0.00 0.00 0.92 -16.61%
NAPS 0.2211 0.2172 0.2155 0.2127 0.21 0.2012 0.1972 7.90%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.88 1.46 1.08 1.10 1.15 1.18 1.40 -
P/RPS 0.92 0.74 0.55 0.57 0.62 0.64 0.71 18.79%
P/EPS 19.39 14.92 11.80 9.39 10.16 8.55 7.99 80.29%
EY 5.16 6.70 8.48 10.65 9.84 11.70 12.52 -44.52%
DY 2.66 0.00 0.00 0.00 0.00 0.00 4.64 -30.92%
P/NAPS 1.20 0.95 0.71 0.73 0.77 0.83 1.00 12.88%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 02/03/07 20/11/06 29/08/06 22/05/06 27/02/06 26/10/05 30/08/05 -
Price 1.75 1.74 1.46 1.03 1.05 1.10 1.15 -
P/RPS 0.86 0.88 0.75 0.54 0.57 0.59 0.59 28.46%
P/EPS 18.05 17.78 15.95 8.80 9.28 7.97 6.56 95.99%
EY 5.54 5.62 6.27 11.37 10.78 12.55 15.24 -48.97%
DY 2.86 0.00 0.00 0.00 0.00 0.00 5.65 -36.40%
P/NAPS 1.11 1.13 0.96 0.68 0.70 0.77 0.82 22.30%

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