[HEVEA] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 114.18%
YoY- -78.64%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 370,276 300,952 343,100 258,450 157,918 139,874 140,480 17.52%
PBT 25,968 1,646 8,770 1,534 132 9,068 18,030 6.26%
Tax -828 -2,588 -374 -532 4,558 -1,002 -3,418 -21.03%
NP 25,140 -942 8,396 1,002 4,690 8,066 14,612 9.46%
-
NP to SH 25,140 -942 8,396 1,002 4,690 8,066 14,612 9.46%
-
Tax Rate 3.19% 157.23% 4.26% 34.68% -3,453.03% 11.05% 18.96% -
Total Cost 345,136 301,894 334,704 257,448 153,228 131,808 125,868 18.29%
-
Net Worth 177,118 140,692 147,472 125,647 121,651 112,027 0 -
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - 7,793 -
Div Payout % - - - - - - 53.33% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 177,118 140,692 147,472 125,647 121,651 112,027 0 -
NOSH 90,366 90,769 90,474 79,523 80,034 80,019 64,942 5.65%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 6.79% -0.31% 2.45% 0.39% 2.97% 5.77% 10.40% -
ROE 14.19% -0.67% 5.69% 0.80% 3.86% 7.20% 0.00% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 409.75 331.56 379.22 325.00 197.31 174.80 216.32 11.22%
EPS 27.80 -1.04 9.28 1.26 5.86 10.08 22.50 3.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 12.00 -
NAPS 1.96 1.55 1.63 1.58 1.52 1.40 0.00 -
Adjusted Per Share Value based on latest NOSH - 80,106
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 65.22 53.01 60.43 45.52 27.81 24.64 24.74 17.52%
EPS 4.43 -0.17 1.48 0.18 0.83 1.42 2.57 9.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.37 -
NAPS 0.312 0.2478 0.2598 0.2213 0.2143 0.1973 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 - -
Price 0.55 0.24 0.97 1.52 1.08 1.40 0.00 -
P/RPS 0.13 0.07 0.26 0.47 0.55 0.80 0.00 -
P/EPS 1.98 -23.13 10.45 120.63 18.43 13.89 0.00 -
EY 50.58 -4.32 9.57 0.83 5.43 7.20 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.15 0.60 0.96 0.71 1.00 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 21/08/09 26/08/08 24/08/07 29/08/06 30/08/05 - -
Price 0.63 0.25 0.88 1.40 1.46 1.15 0.00 -
P/RPS 0.15 0.08 0.23 0.43 0.74 0.66 0.00 -
P/EPS 2.26 -24.09 9.48 111.11 24.91 11.41 0.00 -
EY 44.16 -4.15 10.55 0.90 4.01 8.77 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.16 0.54 0.89 0.96 0.82 0.00 -

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