[HEVEA] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -36.31%
YoY- -51.97%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 327,979 302,985 285,654 237,530 213,391 183,765 163,125 59.36%
PBT 3,657 6,916 38 7,807 10,081 8,250 9,379 -46.65%
Tax 6,760 6,736 6,682 -4,043 -4,171 -4,108 -1,624 -
NP 10,417 13,652 6,720 3,764 5,910 4,142 7,755 21.76%
-
NP to SH 10,417 13,652 6,720 3,764 5,910 4,142 7,755 21.76%
-
Tax Rate -184.85% -97.40% -17,584.21% 51.79% 41.37% 49.79% 17.32% -
Total Cost 317,562 289,333 278,934 233,766 207,481 179,623 155,370 61.12%
-
Net Worth 147,461 135,147 129,599 124,227 126,567 123,859 125,553 11.32%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 2,399 2,399 2,399 3,998 3,998 3,998 3,998 -28.88%
Div Payout % 23.04% 17.58% 35.71% 106.23% 67.66% 96.54% 51.56% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 147,461 135,147 129,599 124,227 126,567 123,859 125,553 11.32%
NOSH 90,467 79,969 79,999 80,147 80,106 79,909 79,970 8.57%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 3.18% 4.51% 2.35% 1.58% 2.77% 2.25% 4.75% -
ROE 7.06% 10.10% 5.19% 3.03% 4.67% 3.34% 6.18% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 362.54 378.88 357.07 296.37 266.39 229.97 203.98 46.77%
EPS 11.51 17.07 8.40 4.70 7.38 5.18 9.70 12.09%
DPS 2.65 3.00 3.00 5.00 5.00 5.00 5.00 -34.53%
NAPS 1.63 1.69 1.62 1.55 1.58 1.55 1.57 2.53%
Adjusted Per Share Value based on latest NOSH - 80,147
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 57.77 53.37 50.31 41.84 37.59 32.37 28.73 59.37%
EPS 1.83 2.40 1.18 0.66 1.04 0.73 1.37 21.31%
DPS 0.42 0.42 0.42 0.70 0.70 0.70 0.70 -28.88%
NAPS 0.2597 0.238 0.2283 0.2188 0.2229 0.2182 0.2211 11.33%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.97 1.04 1.06 1.25 1.52 1.76 1.88 -
P/RPS 0.27 0.27 0.30 0.42 0.57 0.77 0.92 -55.87%
P/EPS 8.42 6.09 12.62 26.62 20.60 33.95 19.39 -42.68%
EY 11.87 16.42 7.92 3.76 4.85 2.95 5.16 74.34%
DY 2.73 2.88 2.83 4.00 3.29 2.84 2.66 1.74%
P/NAPS 0.60 0.62 0.65 0.81 0.96 1.14 1.20 -37.03%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 23/05/08 22/02/08 23/11/07 24/08/07 28/05/07 02/03/07 -
Price 0.88 1.07 1.05 1.03 1.40 1.45 1.75 -
P/RPS 0.24 0.28 0.29 0.35 0.53 0.63 0.86 -57.32%
P/EPS 7.64 6.27 12.50 21.93 18.98 27.97 18.05 -43.65%
EY 13.08 15.95 8.00 4.56 5.27 3.57 5.54 77.40%
DY 3.01 2.80 2.86 4.85 3.57 3.45 2.86 3.46%
P/NAPS 0.54 0.63 0.65 0.66 0.89 0.94 1.11 -38.17%

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