[HEVEA] QoQ TTM 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--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 159,262 157,038 148,815 130,735 30.07%
PBT 20,895 21,311 20,323 18,535 17.31%
Tax -4,035 -4,023 -5,326 -4,031 0.13%
NP 16,860 17,288 14,997 14,504 22.20%
-
NP to SH 16,860 17,288 14,997 14,504 22.20%
-
Tax Rate 19.31% 18.88% 26.21% 21.75% -
Total Cost 142,402 139,750 133,818 116,231 31.06%
-
Net Worth 108,941 87,072 74,742 0 -
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 9,097 9,097 12,760 7,561 27.93%
Div Payout % 53.96% 52.62% 85.09% 52.13% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 108,941 87,072 74,742 0 -
NOSH 80,104 64,979 64,993 64,963 32.19%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 10.59% 11.01% 10.08% 11.09% -
ROE 15.48% 19.85% 20.06% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 198.82 241.67 228.97 201.24 -1.59%
EPS 21.05 26.61 23.07 22.33 -7.56%
DPS 11.36 14.00 19.63 11.64 -3.19%
NAPS 1.36 1.34 1.15 0.00 -
Adjusted Per Share Value based on latest NOSH - 64,963
31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 28.05 27.66 26.21 23.03 30.04%
EPS 2.97 3.05 2.64 2.55 22.52%
DPS 1.60 1.60 2.25 1.33 27.91%
NAPS 0.1919 0.1534 0.1316 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 31/03/05 - - - -
Price 2.03 0.00 0.00 0.00 -
P/RPS 1.02 0.00 0.00 0.00 -
P/EPS 9.64 0.00 0.00 0.00 -
EY 10.37 0.00 0.00 0.00 -
DY 5.59 0.00 0.00 0.00 -
P/NAPS 1.49 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date - - - - -
Price 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 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