[HEVEA] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
22-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -18.4%
YoY- 20.09%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 163,125 156,870 157,918 152,728 147,674 143,365 139,874 10.76%
PBT 9,381 3,954 132 -1,868 9,845 9,272 9,068 2.28%
Tax -1,625 2,761 4,558 9,256 -791 -933 -1,002 37.91%
NP 7,756 6,716 4,690 7,388 9,054 8,338 8,066 -2.57%
-
NP to SH 7,756 6,716 4,690 7,388 9,054 8,338 8,066 -2.57%
-
Tax Rate 17.32% -69.83% -3,453.03% - 8.03% 10.06% 11.05% -
Total Cost 155,369 150,154 153,228 145,340 138,620 135,026 131,808 11.55%
-
Net Worth 125,648 123,126 121,651 120,734 119,173 114,363 112,027 7.92%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 4,001 - - - - - - -
Div Payout % 51.59% - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 125,648 123,126 121,651 120,734 119,173 114,363 112,027 7.92%
NOSH 80,030 79,952 80,034 79,956 79,982 79,974 80,019 0.00%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 4.75% 4.28% 2.97% 4.84% 6.13% 5.82% 5.77% -
ROE 6.17% 5.45% 3.86% 6.12% 7.60% 7.29% 7.20% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 203.83 196.21 197.31 191.01 184.63 179.26 174.80 10.75%
EPS 9.70 8.40 5.86 9.24 11.32 10.43 10.08 -2.52%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.54 1.52 1.51 1.49 1.43 1.40 7.91%
Adjusted Per Share Value based on latest NOSH - 79,956
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 28.65 27.55 27.74 26.82 25.94 25.18 24.57 10.75%
EPS 1.36 1.18 0.82 1.30 1.59 1.46 1.42 -2.82%
DPS 0.70 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2207 0.2163 0.2137 0.2121 0.2093 0.2009 0.1968 7.91%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.88 1.46 1.08 1.10 1.15 1.18 1.40 -
P/RPS 0.92 0.74 0.55 0.58 0.62 0.66 0.80 9.73%
P/EPS 19.40 17.38 18.43 11.90 10.16 11.32 13.89 24.87%
EY 5.15 5.75 5.43 8.40 9.84 8.84 7.20 -19.97%
DY 2.66 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.95 0.71 0.73 0.77 0.83 1.00 12.88%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 02/03/07 20/11/06 29/08/06 22/05/06 27/02/06 26/10/05 30/08/05 -
Price 1.75 1.74 1.46 1.03 1.05 1.10 1.15 -
P/RPS 0.86 0.89 0.74 0.54 0.57 0.61 0.66 19.24%
P/EPS 18.06 20.71 24.91 11.15 9.28 10.55 11.41 35.70%
EY 5.54 4.83 4.01 8.97 10.78 9.48 8.77 -26.31%
DY 2.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.13 0.96 0.68 0.70 0.77 0.82 22.30%

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