[HEVEA] YoY Annualized Quarter 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- -191.08%
YoY- -195.61%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 357,700 296,400 304,612 235,288 152,728 130,736 121,840 19.65%
PBT 23,808 -22,128 21,128 -6,384 -1,868 8,352 10,016 15.51%
Tax -900 -2,600 -464 -680 9,256 -2,200 -2,152 -13.51%
NP 22,908 -24,728 20,664 -7,064 7,388 6,152 7,864 19.49%
-
NP to SH 22,908 -24,728 20,664 -7,064 7,388 6,152 7,864 19.49%
-
Tax Rate 3.78% - 2.20% - - 26.34% 21.49% -
Total Cost 334,792 321,128 283,948 242,352 145,340 124,584 113,976 19.66%
-
Net Worth 167,112 134,644 135,147 123,859 120,734 108,941 0 -
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 167,112 134,644 135,147 123,859 120,734 108,941 0 -
NOSH 90,331 90,365 79,969 79,909 79,956 80,104 64,884 5.66%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 6.40% -8.34% 6.78% -3.00% 4.84% 4.71% 6.45% -
ROE 13.71% -18.37% 15.29% -5.70% 6.12% 5.65% 0.00% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 395.99 328.00 380.91 294.44 191.01 163.21 187.78 13.23%
EPS 25.36 -27.36 25.84 -8.84 9.24 7.68 12.12 13.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.49 1.69 1.55 1.51 1.36 0.00 -
Adjusted Per Share Value based on latest NOSH - 79,909
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 63.00 52.21 53.65 41.44 26.90 23.03 21.46 19.65%
EPS 4.03 -4.36 3.64 -1.24 1.30 1.08 1.39 19.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2943 0.2372 0.238 0.2182 0.2127 0.1919 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 - -
Price 0.69 0.11 1.04 1.76 1.10 2.03 0.00 -
P/RPS 0.17 0.03 0.27 0.60 0.58 1.24 0.00 -
P/EPS 2.72 -0.40 4.02 -19.91 11.90 26.43 0.00 -
EY 36.75 -248.77 24.85 -5.02 8.40 3.78 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.07 0.62 1.14 0.73 1.49 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 29/05/09 23/05/08 28/05/07 22/05/06 24/05/05 - -
Price 0.68 0.21 1.07 1.45 1.03 1.75 0.00 -
P/RPS 0.17 0.06 0.28 0.49 0.54 1.07 0.00 -
P/EPS 2.68 -0.77 4.14 -16.40 11.15 22.79 0.00 -
EY 37.29 -130.31 24.15 -6.10 8.97 4.39 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.14 0.63 0.94 0.68 1.29 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