[HEVEA] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 39.19%
YoY- -79.23%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 343,100 304,612 262,238 256,076 258,450 235,288 163,125 64.23%
PBT 8,770 21,128 135 1,858 1,534 -6,384 9,381 -4.39%
Tax -374 -464 6,682 -464 -532 -680 -1,625 -62.47%
NP 8,396 20,664 6,817 1,394 1,002 -7,064 7,756 5.43%
-
NP to SH 8,396 20,664 6,817 1,394 1,002 -7,064 7,756 5.43%
-
Tax Rate 4.26% 2.20% -4,949.63% 24.97% 34.68% - 17.32% -
Total Cost 334,704 283,948 255,421 254,681 257,448 242,352 155,369 66.87%
-
Net Worth 147,472 135,147 129,542 123,763 125,647 123,859 125,648 11.27%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 2,398 - - - 4,001 -
Div Payout % - - 35.19% - - - 51.59% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 147,472 135,147 129,542 123,763 125,647 123,859 125,648 11.27%
NOSH 90,474 79,969 79,964 79,847 79,523 79,909 80,030 8.52%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 2.45% 6.78% 2.60% 0.54% 0.39% -3.00% 4.75% -
ROE 5.69% 15.29% 5.26% 1.13% 0.80% -5.70% 6.17% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 379.22 380.91 327.94 320.71 325.00 294.44 203.83 51.32%
EPS 9.28 25.84 8.52 1.75 1.26 -8.84 9.70 -2.91%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 5.00 -
NAPS 1.63 1.69 1.62 1.55 1.58 1.55 1.57 2.53%
Adjusted Per Share Value based on latest NOSH - 80,147
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 60.26 53.50 46.06 44.98 45.39 41.32 28.65 64.23%
EPS 1.47 3.63 1.20 0.24 0.18 -1.24 1.36 5.32%
DPS 0.00 0.00 0.42 0.00 0.00 0.00 0.70 -
NAPS 0.259 0.2374 0.2275 0.2174 0.2207 0.2175 0.2207 11.26%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.97 1.04 1.06 1.25 1.52 1.76 1.88 -
P/RPS 0.26 0.27 0.32 0.39 0.47 0.60 0.92 -56.96%
P/EPS 10.45 4.02 12.43 71.56 120.63 -19.91 19.40 -33.82%
EY 9.57 24.85 8.04 1.40 0.83 -5.02 5.15 51.20%
DY 0.00 0.00 2.83 0.00 0.00 0.00 2.66 -
P/NAPS 0.60 0.62 0.65 0.81 0.96 1.14 1.20 -37.03%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 23/05/08 22/02/08 23/11/07 24/08/07 28/05/07 02/03/07 -
Price 0.88 1.07 1.05 1.03 1.40 1.45 1.75 -
P/RPS 0.23 0.28 0.32 0.32 0.43 0.49 0.86 -58.52%
P/EPS 9.48 4.14 12.32 58.97 111.11 -16.40 18.06 -34.95%
EY 10.55 24.15 8.12 1.70 0.90 -6.10 5.54 53.69%
DY 0.00 0.00 2.86 0.00 0.00 0.00 2.86 -
P/NAPS 0.54 0.63 0.65 0.66 0.89 0.94 1.11 -38.17%

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