[HEVEA] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -47.27%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 45,472 40,150 40,304 32,081 12.31%
PBT 6,413 2,891 4,272 3,284 24.96%
Tax -3,695 -91 504 -799 66.52%
NP 2,718 2,800 4,776 2,485 3.02%
-
NP to SH 2,718 2,800 4,776 2,485 3.02%
-
Tax Rate 57.62% 3.15% -11.80% 24.33% -
Total Cost 42,754 37,350 35,528 29,596 13.03%
-
Net Worth 125,553 119,199 87,072 65,941 23.91%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 3,998 - - 3,663 2.95%
Div Payout % 147.11% - - 147.42% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 125,553 119,199 87,072 65,941 23.91%
NOSH 79,970 79,999 64,979 61,056 9.40%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 5.98% 6.97% 11.85% 7.75% -
ROE 2.16% 2.35% 5.49% 3.77% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 56.86 50.19 62.03 52.54 2.66%
EPS 3.40 3.50 7.35 4.07 -5.81%
DPS 5.00 0.00 0.00 6.00 -5.89%
NAPS 1.57 1.49 1.34 1.08 13.26%
Adjusted Per Share Value based on latest NOSH - 61,056
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 8.01 7.07 7.10 5.65 12.32%
EPS 0.48 0.49 0.84 0.44 2.94%
DPS 0.70 0.00 0.00 0.65 2.49%
NAPS 0.2211 0.21 0.1534 0.1161 23.92%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 29/12/06 30/12/05 - - -
Price 1.88 1.15 0.00 0.00 -
P/RPS 3.31 2.29 0.00 0.00 -
P/EPS 55.31 32.86 0.00 0.00 -
EY 1.81 3.04 0.00 0.00 -
DY 2.66 0.00 0.00 0.00 -
P/NAPS 1.20 0.77 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 02/03/07 27/02/06 28/02/05 - -
Price 1.75 1.05 2.17 0.00 -
P/RPS 3.08 2.09 3.50 0.00 -
P/EPS 51.49 30.00 29.52 0.00 -
EY 1.94 3.33 3.39 0.00 -
DY 2.86 0.00 0.00 0.00 -
P/NAPS 1.11 0.70 1.62 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