[HEVEA] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
07-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 71.26%
YoY- 17.11%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 69,937 32,684 157,037 116,733 70,240 30,460 106,845 -24.63%
PBT 4,534 2,088 21,311 17,039 9,015 2,504 17,637 -59.60%
Tax -501 -550 -4,023 -4,527 -1,709 -538 -4,468 -76.77%
NP 4,033 1,538 17,288 12,512 7,306 1,966 13,169 -54.59%
-
NP to SH 4,033 1,538 17,288 12,512 7,306 1,966 13,169 -54.59%
-
Tax Rate 11.05% 26.34% 18.88% 26.57% 18.96% 21.49% 25.33% -
Total Cost 65,904 31,146 139,749 104,221 62,934 28,494 93,676 -20.91%
-
Net Worth 112,027 108,941 87,089 74,708 0 0 65,906 42.47%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 8,124 8,120 3,896 - 3,661 -
Div Payout % - - 46.99% 64.90% 53.33% - 27.80% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 112,027 108,941 87,089 74,708 0 0 65,906 42.47%
NOSH 80,019 80,104 64,992 64,963 64,942 64,884 61,024 19.82%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 5.77% 4.71% 11.01% 10.72% 10.40% 6.45% 12.33% -
ROE 3.60% 1.41% 19.85% 16.75% 0.00% 0.00% 19.98% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 87.40 40.80 241.62 179.69 108.16 46.94 175.09 -37.10%
EPS 5.04 1.92 26.60 19.26 11.25 3.03 21.58 -62.10%
DPS 0.00 0.00 12.50 12.50 6.00 0.00 6.00 -
NAPS 1.40 1.36 1.34 1.15 0.00 0.00 1.08 18.90%
Adjusted Per Share Value based on latest NOSH - 64,993
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 12.32 5.76 27.66 20.56 12.37 5.37 18.82 -24.62%
EPS 0.71 0.27 3.05 2.20 1.29 0.35 2.32 -54.61%
DPS 0.00 0.00 1.43 1.43 0.69 0.00 0.64 -
NAPS 0.1973 0.1919 0.1534 0.1316 0.00 0.00 0.1161 42.45%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 - - - - - -
Price 1.40 2.03 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.60 4.98 0.00 0.00 0.00 0.00 0.00 -
P/EPS 27.78 105.73 0.00 0.00 0.00 0.00 0.00 -
EY 3.60 0.95 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.49 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 24/05/05 28/02/05 07/01/05 - - - -
Price 1.15 1.75 2.17 0.00 0.00 0.00 0.00 -
P/RPS 1.32 4.29 0.90 0.00 0.00 0.00 0.00 -
P/EPS 22.82 91.15 8.16 0.00 0.00 0.00 0.00 -
EY 4.38 1.10 12.26 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 5.76 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.29 1.62 0.00 0.00 0.00 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