[HEVEA] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 439.28%
YoY- 21.16%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 70,403 58,822 45,472 38,694 40,777 38,182 40,150 45.56%
PBT 2,363 -1,596 6,413 2,901 532 -467 2,891 -12.61%
Tax -96 -170 -3,695 -210 -33 2,314 -91 3.64%
NP 2,267 -1,766 2,718 2,691 499 1,847 2,800 -13.16%
-
NP to SH 2,267 -1,766 2,718 2,691 499 1,847 2,800 -13.16%
-
Tax Rate 4.06% - 57.62% 7.24% 6.20% - 3.15% -
Total Cost 68,136 60,588 42,754 36,003 40,278 36,335 37,350 49.46%
-
Net Worth 126,567 123,859 125,553 123,337 122,335 120,734 119,199 4.09%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 3,998 - - - - -
Div Payout % - - 147.11% - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 126,567 123,859 125,553 123,337 122,335 120,734 119,199 4.09%
NOSH 80,106 79,909 79,970 80,089 80,483 79,956 79,999 0.08%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 3.22% -3.00% 5.98% 6.95% 1.22% 4.84% 6.97% -
ROE 1.79% -1.43% 2.16% 2.18% 0.41% 1.53% 2.35% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 87.89 73.61 56.86 48.31 50.66 47.75 50.19 45.43%
EPS 2.83 -2.21 3.40 3.36 0.62 2.31 3.50 -13.24%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.55 1.57 1.54 1.52 1.51 1.49 3.99%
Adjusted Per Share Value based on latest NOSH - 80,089
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 12.40 10.36 8.01 6.82 7.18 6.73 7.07 45.58%
EPS 0.40 -0.31 0.48 0.47 0.09 0.33 0.49 -12.68%
DPS 0.00 0.00 0.70 0.00 0.00 0.00 0.00 -
NAPS 0.2229 0.2182 0.2211 0.2172 0.2155 0.2127 0.21 4.06%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.52 1.76 1.88 1.46 1.08 1.10 1.15 -
P/RPS 1.73 2.39 3.31 3.02 2.13 2.30 2.29 -17.09%
P/EPS 53.71 -79.64 55.31 43.45 174.19 47.62 32.86 38.88%
EY 1.86 -1.26 1.81 2.30 0.57 2.10 3.04 -27.99%
DY 0.00 0.00 2.66 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.14 1.20 0.95 0.71 0.73 0.77 15.88%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 28/05/07 02/03/07 20/11/06 29/08/06 22/05/06 27/02/06 -
Price 1.40 1.45 1.75 1.74 1.46 1.03 1.05 -
P/RPS 1.59 1.97 3.08 3.60 2.88 2.16 2.09 -16.70%
P/EPS 49.47 -65.61 51.49 51.79 235.48 44.59 30.00 39.70%
EY 2.02 -1.52 1.94 1.93 0.42 2.24 3.33 -28.40%
DY 0.00 0.00 2.86 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.94 1.11 1.13 0.96 0.68 0.70 17.41%

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