[HEVEA] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -85.07%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 157,037 116,733 70,240 30,460 106,845 74,764 80.66%
PBT 21,311 17,039 9,015 2,504 17,637 14,353 37.02%
Tax -4,023 -4,527 -1,709 -538 -4,468 -3,669 7.61%
NP 17,288 12,512 7,306 1,966 13,169 10,684 46.74%
-
NP to SH 17,288 12,512 7,306 1,966 13,169 10,684 46.74%
-
Tax Rate 18.88% 26.57% 18.96% 21.49% 25.33% 25.56% -
Total Cost 139,749 104,221 62,934 28,494 93,676 64,080 86.15%
-
Net Worth 87,089 74,708 0 0 65,906 0 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 8,124 8,120 3,896 - 3,661 - -
Div Payout % 46.99% 64.90% 53.33% - 27.80% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 87,089 74,708 0 0 65,906 0 -
NOSH 64,992 64,963 64,942 64,884 61,024 60,981 5.20%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 11.01% 10.72% 10.40% 6.45% 12.33% 14.29% -
ROE 19.85% 16.75% 0.00% 0.00% 19.98% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 241.62 179.69 108.16 46.94 175.09 122.60 71.71%
EPS 26.60 19.26 11.25 3.03 21.58 17.52 39.48%
DPS 12.50 12.50 6.00 0.00 6.00 0.00 -
NAPS 1.34 1.15 0.00 0.00 1.08 0.00 -
Adjusted Per Share Value based on latest NOSH - 64,884
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 27.66 20.56 12.37 5.37 18.82 13.17 80.64%
EPS 3.05 2.20 1.29 0.35 2.32 1.88 47.05%
DPS 1.43 1.43 0.69 0.00 0.64 0.00 -
NAPS 0.1534 0.1316 0.00 0.00 0.1161 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 28/02/05 07/01/05 - - - - -
Price 2.17 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.90 0.00 0.00 0.00 0.00 0.00 -
P/EPS 8.16 0.00 0.00 0.00 0.00 0.00 -
EY 12.26 0.00 0.00 0.00 0.00 0.00 -
DY 5.76 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 0.00 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