[HEVEA] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 26.07%
YoY- -41.37%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 38,694 40,777 38,182 40,150 37,587 37,253 32,684 11.89%
PBT 2,901 532 -467 2,891 2,420 2,446 2,088 24.48%
Tax -210 -33 2,314 -91 -199 49 -550 -47.33%
NP 2,691 499 1,847 2,800 2,221 2,495 1,538 45.15%
-
NP to SH 2,691 499 1,847 2,800 2,221 2,495 1,538 45.15%
-
Tax Rate 7.24% 6.20% - 3.15% 8.22% -2.00% 26.34% -
Total Cost 36,003 40,278 36,335 37,350 35,366 34,758 31,146 10.13%
-
Net Worth 123,337 122,335 120,734 119,199 114,245 111,955 108,941 8.61%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 123,337 122,335 120,734 119,199 114,245 111,955 108,941 8.61%
NOSH 80,089 80,483 79,956 79,999 79,892 79,967 80,104 -0.01%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 6.95% 1.22% 4.84% 6.97% 5.91% 6.70% 4.71% -
ROE 2.18% 0.41% 1.53% 2.35% 1.94% 2.23% 1.41% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 48.31 50.66 47.75 50.19 47.05 46.58 40.80 11.91%
EPS 3.36 0.62 2.31 3.50 2.78 3.12 1.92 45.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.52 1.51 1.49 1.43 1.40 1.36 8.63%
Adjusted Per Share Value based on latest NOSH - 79,999
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 6.82 7.18 6.73 7.07 6.62 6.56 5.76 11.90%
EPS 0.47 0.09 0.33 0.49 0.39 0.44 0.27 44.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2172 0.2155 0.2127 0.21 0.2012 0.1972 0.1919 8.59%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.46 1.08 1.10 1.15 1.18 1.40 2.03 -
P/RPS 3.02 2.13 2.30 2.29 2.51 3.01 4.98 -28.33%
P/EPS 43.45 174.19 47.62 32.86 42.45 44.87 105.73 -44.69%
EY 2.30 0.57 2.10 3.04 2.36 2.23 0.95 80.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.71 0.73 0.77 0.83 1.00 1.49 -25.90%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/11/06 29/08/06 22/05/06 27/02/06 26/10/05 30/08/05 24/05/05 -
Price 1.74 1.46 1.03 1.05 1.10 1.15 1.75 -
P/RPS 3.60 2.88 2.16 2.09 2.34 2.47 4.29 -11.02%
P/EPS 51.79 235.48 44.59 30.00 39.57 36.86 91.15 -31.37%
EY 1.93 0.42 2.24 3.33 2.53 2.71 1.10 45.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.96 0.68 0.70 0.77 0.82 1.29 -8.44%

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