[HEVEA] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
26-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -10.98%
YoY- -57.34%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 40,777 38,182 40,150 37,587 37,253 32,684 40,304 0.78%
PBT 532 -467 2,891 2,420 2,446 2,088 4,272 -75.15%
Tax -33 2,314 -91 -199 49 -550 504 -
NP 499 1,847 2,800 2,221 2,495 1,538 4,776 -77.90%
-
NP to SH 499 1,847 2,800 2,221 2,495 1,538 4,776 -77.90%
-
Tax Rate 6.20% - 3.15% 8.22% -2.00% 26.34% -11.80% -
Total Cost 40,278 36,335 37,350 35,366 34,758 31,146 35,528 8.75%
-
Net Worth 122,335 120,734 119,199 114,245 111,955 108,941 87,072 25.52%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 122,335 120,734 119,199 114,245 111,955 108,941 87,072 25.52%
NOSH 80,483 79,956 79,999 79,892 79,967 80,104 64,979 15.37%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 1.22% 4.84% 6.97% 5.91% 6.70% 4.71% 11.85% -
ROE 0.41% 1.53% 2.35% 1.94% 2.23% 1.41% 5.49% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 50.66 47.75 50.19 47.05 46.58 40.80 62.03 -12.65%
EPS 0.62 2.31 3.50 2.78 3.12 1.92 7.35 -80.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.51 1.49 1.43 1.40 1.36 1.34 8.79%
Adjusted Per Share Value based on latest NOSH - 79,892
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 7.18 6.73 7.07 6.62 6.56 5.76 7.10 0.75%
EPS 0.09 0.33 0.49 0.39 0.44 0.27 0.84 -77.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2155 0.2127 0.21 0.2012 0.1972 0.1919 0.1534 25.51%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 - -
Price 1.08 1.10 1.15 1.18 1.40 2.03 0.00 -
P/RPS 2.13 2.30 2.29 2.51 3.01 4.98 0.00 -
P/EPS 174.19 47.62 32.86 42.45 44.87 105.73 0.00 -
EY 0.57 2.10 3.04 2.36 2.23 0.95 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.73 0.77 0.83 1.00 1.49 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 22/05/06 27/02/06 26/10/05 30/08/05 24/05/05 28/02/05 -
Price 1.46 1.03 1.05 1.10 1.15 1.75 2.17 -
P/RPS 2.88 2.16 2.09 2.34 2.47 4.29 3.50 -12.22%
P/EPS 235.48 44.59 30.00 39.57 36.86 91.15 29.52 300.75%
EY 0.42 2.24 3.33 2.53 2.71 1.10 3.39 -75.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.68 0.70 0.77 0.82 1.29 1.62 -29.51%

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