[HEVEA] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 8.58%
YoY- -47.63%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 156,870 157,918 152,728 147,674 143,365 139,874 130,736 12.90%
PBT 3,954 132 -1,868 9,845 9,272 9,068 8,352 -39.22%
Tax 2,761 4,558 9,256 -791 -933 -1,002 -2,200 -
NP 6,716 4,690 7,388 9,054 8,338 8,066 6,152 6.01%
-
NP to SH 6,716 4,690 7,388 9,054 8,338 8,066 6,152 6.01%
-
Tax Rate -69.83% -3,453.03% - 8.03% 10.06% 11.05% 26.34% -
Total Cost 150,154 153,228 145,340 138,620 135,026 131,808 124,584 13.24%
-
Net Worth 123,126 121,651 120,734 119,173 114,363 112,027 108,941 8.49%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 123,126 121,651 120,734 119,173 114,363 112,027 108,941 8.49%
NOSH 79,952 80,034 79,956 79,982 79,974 80,019 80,104 -0.12%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 4.28% 2.97% 4.84% 6.13% 5.82% 5.77% 4.71% -
ROE 5.45% 3.86% 6.12% 7.60% 7.29% 7.20% 5.65% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 196.21 197.31 191.01 184.63 179.26 174.80 163.21 13.04%
EPS 8.40 5.86 9.24 11.32 10.43 10.08 7.68 6.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.52 1.51 1.49 1.43 1.40 1.36 8.63%
Adjusted Per Share Value based on latest NOSH - 79,999
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 27.63 27.81 26.90 26.01 25.25 24.64 23.03 12.89%
EPS 1.18 0.83 1.30 1.59 1.47 1.42 1.08 6.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2169 0.2143 0.2127 0.2099 0.2014 0.1973 0.1919 8.49%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.46 1.08 1.10 1.15 1.18 1.40 2.03 -
P/RPS 0.74 0.55 0.58 0.62 0.66 0.80 1.24 -29.09%
P/EPS 17.38 18.43 11.90 10.16 11.32 13.89 26.43 -24.36%
EY 5.75 5.43 8.40 9.84 8.84 7.20 3.78 32.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.71 0.73 0.77 0.83 1.00 1.49 -25.90%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/11/06 29/08/06 22/05/06 27/02/06 26/10/05 30/08/05 24/05/05 -
Price 1.74 1.46 1.03 1.05 1.10 1.15 1.75 -
P/RPS 0.89 0.74 0.54 0.57 0.61 0.66 1.07 -11.54%
P/EPS 20.71 24.91 11.15 9.28 10.55 11.41 22.79 -6.17%
EY 4.83 4.01 8.97 10.78 9.48 8.77 4.39 6.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.96 0.68 0.70 0.77 0.82 1.29 -8.44%

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