[HEVEA] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -46.59%
YoY- -55.76%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 285,654 237,530 213,391 183,765 163,125 157,803 156,696 49.06%
PBT 38 7,807 10,081 8,250 9,379 5,857 5,376 -96.28%
Tax 6,682 -4,043 -4,171 -4,108 -1,624 1,980 1,991 123.66%
NP 6,720 3,764 5,910 4,142 7,755 7,837 7,367 -5.92%
-
NP to SH 6,720 3,764 5,910 4,142 7,755 7,837 7,367 -5.92%
-
Tax Rate -17,584.21% 51.79% 41.37% 49.79% 17.32% -33.81% -37.03% -
Total Cost 278,934 233,766 207,481 179,623 155,370 149,966 149,329 51.49%
-
Net Worth 129,599 124,227 126,567 123,859 125,553 123,337 122,335 3.90%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 2,399 3,998 3,998 3,998 3,998 - - -
Div Payout % 35.71% 106.23% 67.66% 96.54% 51.56% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 129,599 124,227 126,567 123,859 125,553 123,337 122,335 3.90%
NOSH 79,999 80,147 80,106 79,909 79,970 80,089 80,483 -0.40%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 2.35% 1.58% 2.77% 2.25% 4.75% 4.97% 4.70% -
ROE 5.19% 3.03% 4.67% 3.34% 6.18% 6.35% 6.02% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 357.07 296.37 266.39 229.97 203.98 197.03 194.69 49.66%
EPS 8.40 4.70 7.38 5.18 9.70 9.79 9.15 -5.52%
DPS 3.00 5.00 5.00 5.00 5.00 0.00 0.00 -
NAPS 1.62 1.55 1.58 1.55 1.57 1.54 1.52 4.32%
Adjusted Per Share Value based on latest NOSH - 79,909
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 50.31 41.84 37.59 32.37 28.73 27.79 27.60 49.05%
EPS 1.18 0.66 1.04 0.73 1.37 1.38 1.30 -6.23%
DPS 0.42 0.70 0.70 0.70 0.70 0.00 0.00 -
NAPS 0.2283 0.2188 0.2229 0.2182 0.2211 0.2172 0.2155 3.91%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.06 1.25 1.52 1.76 1.88 1.46 1.08 -
P/RPS 0.30 0.42 0.57 0.77 0.92 0.74 0.55 -33.16%
P/EPS 12.62 26.62 20.60 33.95 19.39 14.92 11.80 4.56%
EY 7.92 3.76 4.85 2.95 5.16 6.70 8.48 -4.44%
DY 2.83 4.00 3.29 2.84 2.66 0.00 0.00 -
P/NAPS 0.65 0.81 0.96 1.14 1.20 0.95 0.71 -5.70%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 22/02/08 23/11/07 24/08/07 28/05/07 02/03/07 20/11/06 29/08/06 -
Price 1.05 1.03 1.40 1.45 1.75 1.74 1.46 -
P/RPS 0.29 0.35 0.53 0.63 0.86 0.88 0.75 -46.83%
P/EPS 12.50 21.93 18.98 27.97 18.05 17.78 15.95 -14.95%
EY 8.00 4.56 5.27 3.57 5.54 5.62 6.27 17.58%
DY 2.86 4.85 3.57 3.45 2.86 0.00 0.00 -
P/NAPS 0.65 0.66 0.89 0.94 1.11 1.13 0.96 -22.83%

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