[HEVEA] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
07-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 14.17%
YoY- 17.11%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 139,874 130,736 157,037 155,644 140,480 121,840 106,845 19.69%
PBT 9,068 8,352 21,311 22,718 18,030 10,016 17,637 -35.84%
Tax -1,002 -2,200 -4,023 -6,036 -3,418 -2,152 -4,468 -63.12%
NP 8,066 6,152 17,288 16,682 14,612 7,864 13,169 -27.89%
-
NP to SH 8,066 6,152 17,288 16,682 14,612 7,864 13,169 -27.89%
-
Tax Rate 11.05% 26.34% 18.88% 26.57% 18.96% 21.49% 25.33% -
Total Cost 131,808 124,584 139,749 138,961 125,868 113,976 93,676 25.59%
-
Net Worth 112,027 108,941 87,089 74,708 0 0 65,906 42.47%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 8,124 10,827 7,793 - 3,661 -
Div Payout % - - 46.99% 64.90% 53.33% - 27.80% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 112,027 108,941 87,089 74,708 0 0 65,906 42.47%
NOSH 80,019 80,104 64,992 64,963 64,942 64,884 61,024 19.82%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 5.77% 4.71% 11.01% 10.72% 10.40% 6.45% 12.33% -
ROE 7.20% 5.65% 19.85% 22.33% 0.00% 0.00% 19.98% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 174.80 163.21 241.62 239.59 216.32 187.78 175.09 -0.11%
EPS 10.08 7.68 26.60 25.68 22.50 12.12 21.58 -39.82%
DPS 0.00 0.00 12.50 16.67 12.00 0.00 6.00 -
NAPS 1.40 1.36 1.34 1.15 0.00 0.00 1.08 18.90%
Adjusted Per Share Value based on latest NOSH - 64,993
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 24.57 22.96 27.58 27.34 24.67 21.40 18.77 19.68%
EPS 1.42 1.08 3.04 2.93 2.57 1.38 2.31 -27.72%
DPS 0.00 0.00 1.43 1.90 1.37 0.00 0.64 -
NAPS 0.1968 0.1913 0.153 0.1312 0.00 0.00 0.1158 42.45%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 - - - - - -
Price 1.40 2.03 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.80 1.24 0.00 0.00 0.00 0.00 0.00 -
P/EPS 13.89 26.43 0.00 0.00 0.00 0.00 0.00 -
EY 7.20 3.78 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.49 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 24/05/05 28/02/05 07/01/05 - - - -
Price 1.15 1.75 2.17 0.00 0.00 0.00 0.00 -
P/RPS 0.66 1.07 0.90 0.00 0.00 0.00 0.00 -
P/EPS 11.41 22.79 8.16 0.00 0.00 0.00 0.00 -
EY 8.77 4.39 12.26 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 5.76 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.29 1.62 0.00 0.00 0.00 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