[HEVEA] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
22-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -34.04%
YoY- 20.09%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 45,472 38,694 40,777 38,182 40,150 37,587 37,253 14.17%
PBT 6,413 2,901 532 -467 2,891 2,420 2,446 89.80%
Tax -3,695 -210 -33 2,314 -91 -199 49 -
NP 2,718 2,691 499 1,847 2,800 2,221 2,495 5.85%
-
NP to SH 2,718 2,691 499 1,847 2,800 2,221 2,495 5.85%
-
Tax Rate 57.62% 7.24% 6.20% - 3.15% 8.22% -2.00% -
Total Cost 42,754 36,003 40,278 36,335 37,350 35,366 34,758 14.75%
-
Net Worth 125,553 123,337 122,335 120,734 119,199 114,245 111,955 7.91%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 3,998 - - - - - - -
Div Payout % 147.11% - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 125,553 123,337 122,335 120,734 119,199 114,245 111,955 7.91%
NOSH 79,970 80,089 80,483 79,956 79,999 79,892 79,967 0.00%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 5.98% 6.95% 1.22% 4.84% 6.97% 5.91% 6.70% -
ROE 2.16% 2.18% 0.41% 1.53% 2.35% 1.94% 2.23% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 56.86 48.31 50.66 47.75 50.19 47.05 46.58 14.17%
EPS 3.40 3.36 0.62 2.31 3.50 2.78 3.12 5.88%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.54 1.52 1.51 1.49 1.43 1.40 7.91%
Adjusted Per Share Value based on latest NOSH - 79,956
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 7.99 6.80 7.16 6.71 7.05 6.60 6.54 14.24%
EPS 0.48 0.47 0.09 0.32 0.49 0.39 0.44 5.95%
DPS 0.70 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2205 0.2166 0.2149 0.2121 0.2094 0.2007 0.1966 7.92%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.88 1.46 1.08 1.10 1.15 1.18 1.40 -
P/RPS 3.31 3.02 2.13 2.30 2.29 2.51 3.01 6.52%
P/EPS 55.31 43.45 174.19 47.62 32.86 42.45 44.87 14.92%
EY 1.81 2.30 0.57 2.10 3.04 2.36 2.23 -12.95%
DY 2.66 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.95 0.71 0.73 0.77 0.83 1.00 12.88%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 02/03/07 20/11/06 29/08/06 22/05/06 27/02/06 26/10/05 30/08/05 -
Price 1.75 1.74 1.46 1.03 1.05 1.10 1.15 -
P/RPS 3.08 3.60 2.88 2.16 2.09 2.34 2.47 15.80%
P/EPS 51.49 51.79 235.48 44.59 30.00 39.57 36.86 24.88%
EY 1.94 1.93 0.42 2.24 3.33 2.53 2.71 -19.92%
DY 2.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.13 0.96 0.68 0.70 0.77 0.82 22.30%

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