[HEVEA] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 171.62%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 32,684 40,304 46,494 39,780 30,460 32,081 28,414 9.77%
PBT 2,088 4,272 8,023 6,512 2,504 3,284 6,235 -51.74%
Tax -550 504 -2,817 -1,172 -538 -799 -1,522 -49.23%
NP 1,538 4,776 5,206 5,340 1,966 2,485 4,713 -52.56%
-
NP to SH 1,538 4,776 5,206 5,340 1,966 2,485 4,713 -52.56%
-
Tax Rate 26.34% -11.80% 35.11% 18.00% 21.49% 24.33% 24.41% -
Total Cost 31,146 35,528 41,288 34,440 28,494 29,596 23,701 19.95%
-
Net Worth 108,941 87,072 74,742 0 0 65,941 0 -
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - 5,199 3,897 - 3,663 - -
Div Payout % - - 99.88% 72.99% - 147.42% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 108,941 87,072 74,742 0 0 65,941 0 -
NOSH 80,104 64,979 64,993 64,963 64,884 61,056 60,970 19.93%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 4.71% 11.85% 11.20% 13.42% 6.45% 7.75% 16.59% -
ROE 1.41% 5.49% 6.97% 0.00% 0.00% 3.77% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 40.80 62.03 71.54 61.23 46.94 52.54 46.60 -8.47%
EPS 1.92 7.35 8.01 8.22 3.03 4.07 7.73 -60.45%
DPS 0.00 0.00 8.00 6.00 0.00 6.00 0.00 -
NAPS 1.36 1.34 1.15 0.00 0.00 1.08 0.00 -
Adjusted Per Share Value based on latest NOSH - 64,963
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 5.74 7.08 8.17 6.99 5.35 5.63 4.99 9.77%
EPS 0.27 0.84 0.91 0.94 0.35 0.44 0.83 -52.66%
DPS 0.00 0.00 0.91 0.68 0.00 0.64 0.00 -
NAPS 0.1913 0.1529 0.1313 0.00 0.00 0.1158 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 - - - - - - -
Price 2.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.98 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 105.73 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.95 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 0.00 -
P/NAPS 1.49 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 24/05/05 28/02/05 07/01/05 - - - - -
Price 1.75 2.17 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.29 3.50 0.00 0.00 0.00 0.00 0.00 -
P/EPS 91.15 29.52 0.00 0.00 0.00 0.00 0.00 -
EY 1.10 3.39 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 1.29 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