[HEVEA] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 162.22%
YoY- -44.8%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 38,182 147,674 107,524 69,937 32,684 157,037 116,733 -52.55%
PBT -467 9,845 6,954 4,534 2,088 21,311 17,039 -
Tax 2,314 -791 -700 -501 -550 -4,023 -4,527 -
NP 1,847 9,054 6,254 4,033 1,538 17,288 12,512 -72.10%
-
NP to SH 1,847 9,054 6,254 4,033 1,538 17,288 12,512 -72.10%
-
Tax Rate - 8.03% 10.07% 11.05% 26.34% 18.88% 26.57% -
Total Cost 36,335 138,620 101,270 65,904 31,146 139,749 104,221 -50.49%
-
Net Worth 120,734 119,173 114,363 112,027 108,941 87,089 74,708 37.75%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - 8,124 8,120 -
Div Payout % - - - - - 46.99% 64.90% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 120,734 119,173 114,363 112,027 108,941 87,089 74,708 37.75%
NOSH 79,956 79,982 79,974 80,019 80,104 64,992 64,963 14.86%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 4.84% 6.13% 5.82% 5.77% 4.71% 11.01% 10.72% -
ROE 1.53% 7.60% 5.47% 3.60% 1.41% 19.85% 16.75% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 47.75 184.63 134.45 87.40 40.80 241.62 179.69 -58.70%
EPS 2.31 11.32 7.82 5.04 1.92 26.60 19.26 -75.71%
DPS 0.00 0.00 0.00 0.00 0.00 12.50 12.50 -
NAPS 1.51 1.49 1.43 1.40 1.36 1.34 1.15 19.92%
Adjusted Per Share Value based on latest NOSH - 79,967
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 6.71 25.94 18.88 12.28 5.74 27.58 20.50 -52.53%
EPS 0.32 1.59 1.10 0.71 0.27 3.04 2.20 -72.37%
DPS 0.00 0.00 0.00 0.00 0.00 1.43 1.43 -
NAPS 0.2121 0.2093 0.2009 0.1968 0.1913 0.153 0.1312 37.78%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 - - -
Price 1.10 1.15 1.18 1.40 2.03 0.00 0.00 -
P/RPS 2.30 0.62 0.88 1.60 4.98 0.00 0.00 -
P/EPS 47.62 10.16 15.09 27.78 105.73 0.00 0.00 -
EY 2.10 9.84 6.63 3.60 0.95 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.77 0.83 1.00 1.49 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 22/05/06 27/02/06 26/10/05 30/08/05 24/05/05 28/02/05 07/01/05 -
Price 1.03 1.05 1.10 1.15 1.75 2.17 0.00 -
P/RPS 2.16 0.57 0.82 1.32 4.29 0.90 0.00 -
P/EPS 44.59 9.28 14.07 22.82 91.15 8.16 0.00 -
EY 2.24 10.78 7.11 4.38 1.10 12.26 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 5.76 0.00 -
P/NAPS 0.68 0.70 0.77 0.82 1.29 1.62 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