[HEVEA] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -91.1%
YoY- -21.77%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 147,674 107,524 69,937 32,684 157,037 116,733 70,240 63.89%
PBT 9,845 6,954 4,534 2,088 21,311 17,039 9,015 6.03%
Tax -791 -700 -501 -550 -4,023 -4,527 -1,709 -40.08%
NP 9,054 6,254 4,033 1,538 17,288 12,512 7,306 15.32%
-
NP to SH 9,054 6,254 4,033 1,538 17,288 12,512 7,306 15.32%
-
Tax Rate 8.03% 10.07% 11.05% 26.34% 18.88% 26.57% 18.96% -
Total Cost 138,620 101,270 65,904 31,146 139,749 104,221 62,934 69.04%
-
Net Worth 119,173 114,363 112,027 108,941 87,089 74,708 0 -
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - 8,124 8,120 3,896 -
Div Payout % - - - - 46.99% 64.90% 53.33% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 119,173 114,363 112,027 108,941 87,089 74,708 0 -
NOSH 79,982 79,974 80,019 80,104 64,992 64,963 64,942 14.85%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 6.13% 5.82% 5.77% 4.71% 11.01% 10.72% 10.40% -
ROE 7.60% 5.47% 3.60% 1.41% 19.85% 16.75% 0.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 184.63 134.45 87.40 40.80 241.62 179.69 108.16 42.69%
EPS 11.32 7.82 5.04 1.92 26.60 19.26 11.25 0.41%
DPS 0.00 0.00 0.00 0.00 12.50 12.50 6.00 -
NAPS 1.49 1.43 1.40 1.36 1.34 1.15 0.00 -
Adjusted Per Share Value based on latest NOSH - 80,104
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 25.94 18.88 12.28 5.74 27.58 20.50 12.34 63.87%
EPS 1.59 1.10 0.71 0.27 3.04 2.20 1.28 15.51%
DPS 0.00 0.00 0.00 0.00 1.43 1.43 0.68 -
NAPS 0.2093 0.2009 0.1968 0.1913 0.153 0.1312 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 - - - -
Price 1.15 1.18 1.40 2.03 0.00 0.00 0.00 -
P/RPS 0.62 0.88 1.60 4.98 0.00 0.00 0.00 -
P/EPS 10.16 15.09 27.78 105.73 0.00 0.00 0.00 -
EY 9.84 6.63 3.60 0.95 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.83 1.00 1.49 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 26/10/05 30/08/05 24/05/05 28/02/05 07/01/05 - -
Price 1.05 1.10 1.15 1.75 2.17 0.00 0.00 -
P/RPS 0.57 0.82 1.32 4.29 0.90 0.00 0.00 -
P/EPS 9.28 14.07 22.82 91.15 8.16 0.00 0.00 -
EY 10.78 7.11 4.38 1.10 12.26 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 5.76 0.00 0.00 -
P/NAPS 0.70 0.77 0.82 1.29 1.62 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