[HEVEA] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 43.2%
YoY- -19.46%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 258,450 235,288 163,125 156,870 157,918 152,728 147,674 45.37%
PBT 1,534 -6,384 9,381 3,954 132 -1,868 9,845 -71.14%
Tax -532 -680 -1,625 2,761 4,558 9,256 -791 -23.29%
NP 1,002 -7,064 7,756 6,716 4,690 7,388 9,054 -77.04%
-
NP to SH 1,002 -7,064 7,756 6,716 4,690 7,388 9,054 -77.04%
-
Tax Rate 34.68% - 17.32% -69.83% -3,453.03% - 8.03% -
Total Cost 257,448 242,352 155,369 150,154 153,228 145,340 138,620 51.26%
-
Net Worth 125,647 123,859 125,648 123,126 121,651 120,734 119,173 3.59%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 4,001 - - - - -
Div Payout % - - 51.59% - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 125,647 123,859 125,648 123,126 121,651 120,734 119,173 3.59%
NOSH 79,523 79,909 80,030 79,952 80,034 79,956 79,982 -0.38%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 0.39% -3.00% 4.75% 4.28% 2.97% 4.84% 6.13% -
ROE 0.80% -5.70% 6.17% 5.45% 3.86% 6.12% 7.60% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 325.00 294.44 203.83 196.21 197.31 191.01 184.63 45.93%
EPS 1.26 -8.84 9.70 8.40 5.86 9.24 11.32 -76.95%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.55 1.57 1.54 1.52 1.51 1.49 3.99%
Adjusted Per Share Value based on latest NOSH - 80,089
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 45.39 41.32 28.65 27.55 27.74 26.82 25.94 45.35%
EPS 0.18 -1.24 1.36 1.18 0.82 1.30 1.59 -76.69%
DPS 0.00 0.00 0.70 0.00 0.00 0.00 0.00 -
NAPS 0.2207 0.2175 0.2207 0.2163 0.2137 0.2121 0.2093 3.60%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.52 1.76 1.88 1.46 1.08 1.10 1.15 -
P/RPS 0.47 0.60 0.92 0.74 0.55 0.58 0.62 -16.90%
P/EPS 120.63 -19.91 19.40 17.38 18.43 11.90 10.16 422.80%
EY 0.83 -5.02 5.15 5.75 5.43 8.40 9.84 -80.85%
DY 0.00 0.00 2.66 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.14 1.20 0.95 0.71 0.73 0.77 15.88%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 28/05/07 02/03/07 20/11/06 29/08/06 22/05/06 27/02/06 -
Price 1.40 1.45 1.75 1.74 1.46 1.03 1.05 -
P/RPS 0.43 0.49 0.86 0.89 0.74 0.54 0.57 -17.17%
P/EPS 111.11 -16.40 18.06 20.71 24.91 11.15 9.28 425.74%
EY 0.90 -6.10 5.54 4.83 4.01 8.97 10.78 -80.98%
DY 0.00 0.00 2.86 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.94 1.11 1.13 0.96 0.68 0.70 17.41%

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