[HEVEA] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -122.77%
YoY- -195.61%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 262,238 192,057 129,225 58,822 163,125 117,653 78,959 122.11%
PBT 135 1,394 767 -1,596 9,381 2,966 66 60.92%
Tax 6,682 -348 -266 -170 -1,625 2,071 2,279 104.45%
NP 6,817 1,046 501 -1,766 7,756 5,037 2,345 103.29%
-
NP to SH 6,817 1,046 501 -1,766 7,756 5,037 2,345 103.29%
-
Tax Rate -4,949.63% 24.96% 34.68% - 17.32% -69.82% -3,453.03% -
Total Cost 255,421 191,011 128,724 60,588 155,369 112,616 76,614 122.67%
-
Net Worth 129,542 123,763 125,647 123,859 125,648 123,126 121,651 4.26%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 2,398 - - - 4,001 - - -
Div Payout % 35.19% - - - 51.59% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 129,542 123,763 125,647 123,859 125,648 123,126 121,651 4.26%
NOSH 79,964 79,847 79,523 79,909 80,030 79,952 80,034 -0.05%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 2.60% 0.54% 0.39% -3.00% 4.75% 4.28% 2.97% -
ROE 5.26% 0.85% 0.40% -1.43% 6.17% 4.09% 1.93% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 327.94 240.53 162.50 73.61 203.83 147.15 98.66 122.23%
EPS 8.52 1.31 0.63 -2.21 9.70 6.30 2.93 103.33%
DPS 3.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.62 1.55 1.58 1.55 1.57 1.54 1.52 4.32%
Adjusted Per Share Value based on latest NOSH - 79,909
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 46.06 33.73 22.70 10.33 28.65 20.66 13.87 122.10%
EPS 1.20 0.18 0.09 -0.31 1.36 0.88 0.41 104.21%
DPS 0.42 0.00 0.00 0.00 0.70 0.00 0.00 -
NAPS 0.2275 0.2174 0.2207 0.2175 0.2207 0.2163 0.2137 4.24%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.06 1.25 1.52 1.76 1.88 1.46 1.08 -
P/RPS 0.32 0.52 0.94 2.39 0.92 0.99 1.09 -55.72%
P/EPS 12.43 95.42 241.27 -79.64 19.40 23.17 36.86 -51.45%
EY 8.04 1.05 0.41 -1.26 5.15 4.32 2.71 106.06%
DY 2.83 0.00 0.00 0.00 2.66 0.00 0.00 -
P/NAPS 0.65 0.81 0.96 1.14 1.20 0.95 0.71 -5.70%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 22/02/08 23/11/07 24/08/07 28/05/07 02/03/07 20/11/06 29/08/06 -
Price 1.05 1.03 1.40 1.45 1.75 1.74 1.46 -
P/RPS 0.32 0.43 0.86 1.97 0.86 1.18 1.48 -63.87%
P/EPS 12.32 78.63 222.22 -65.61 18.06 27.62 49.83 -60.50%
EY 8.12 1.27 0.45 -1.52 5.54 3.62 2.01 153.00%
DY 2.86 0.00 0.00 0.00 2.86 0.00 0.00 -
P/NAPS 0.65 0.66 0.89 0.94 1.11 1.13 0.96 -22.83%

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