[HEVEA] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 941.1%
YoY- 108.76%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 101,668 93,586 81,752 93,596 45,472 40,150 40,304 16.66%
PBT 10,156 7,705 -2,191 -1,356 6,413 2,891 4,272 15.51%
Tax -2,120 3,397 1,430 7,030 -3,695 -91 504 -
NP 8,036 11,102 -761 5,674 2,718 2,800 4,776 9.05%
-
NP to SH 8,036 11,102 -761 5,674 2,718 2,800 4,776 9.05%
-
Tax Rate 20.87% -44.09% - - 57.62% 3.15% -11.80% -
Total Cost 93,632 82,484 82,513 87,922 42,754 37,350 35,528 17.51%
-
Net Worth 180,887 90,427 141,328 129,599 125,553 119,199 87,072 12.95%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - 2,399 3,998 - - -
Div Payout % - - - 42.30% 147.11% - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 180,887 90,427 141,328 129,599 125,553 119,199 87,072 12.95%
NOSH 90,443 90,427 90,595 79,999 79,970 79,999 64,979 5.66%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 7.90% 11.86% -0.93% 6.06% 5.98% 6.97% 11.85% -
ROE 4.44% 12.28% -0.54% 4.38% 2.16% 2.35% 5.49% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 112.41 103.49 90.24 117.00 56.86 50.19 62.03 10.41%
EPS 8.89 12.28 -0.84 7.09 3.40 3.50 7.35 3.21%
DPS 0.00 0.00 0.00 3.00 5.00 0.00 0.00 -
NAPS 2.00 1.00 1.56 1.62 1.57 1.49 1.34 6.89%
Adjusted Per Share Value based on latest NOSH - 79,999
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 17.86 16.44 14.36 16.44 7.99 7.05 7.08 16.66%
EPS 1.41 1.95 -0.13 1.00 0.48 0.49 0.84 9.01%
DPS 0.00 0.00 0.00 0.42 0.70 0.00 0.00 -
NAPS 0.3177 0.1588 0.2482 0.2276 0.2205 0.2094 0.1529 12.95%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 - -
Price 0.80 0.65 0.12 1.06 1.88 1.15 0.00 -
P/RPS 0.71 0.63 0.13 0.91 3.31 2.29 0.00 -
P/EPS 9.00 5.29 -14.29 14.95 55.31 32.86 0.00 -
EY 11.11 18.89 -7.00 6.69 1.81 3.04 0.00 -
DY 0.00 0.00 0.00 2.83 2.66 0.00 0.00 -
P/NAPS 0.40 0.65 0.08 0.65 1.20 0.77 0.00 -
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 25/02/10 27/02/09 22/02/08 02/03/07 27/02/06 28/02/05 -
Price 1.01 0.67 0.12 1.05 1.75 1.05 2.17 -
P/RPS 0.90 0.65 0.13 0.90 3.08 2.09 3.50 -20.24%
P/EPS 11.37 5.46 -14.29 14.80 51.49 30.00 29.52 -14.69%
EY 8.80 18.32 -7.00 6.75 1.94 3.33 3.39 17.22%
DY 0.00 0.00 0.00 2.86 2.86 0.00 0.00 -
P/NAPS 0.51 0.67 0.08 0.65 1.11 0.70 1.62 -17.51%

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