[HEVEA] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 78.53%
YoY- -13.35%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 353,988 327,979 302,985 285,654 237,530 213,391 183,765 54.63%
PBT 655 3,657 6,916 38 7,807 10,081 8,250 -81.44%
Tax 6,676 6,760 6,736 6,682 -4,043 -4,171 -4,108 -
NP 7,331 10,417 13,652 6,720 3,764 5,910 4,142 46.16%
-
NP to SH 7,331 10,417 13,652 6,720 3,764 5,910 4,142 46.16%
-
Tax Rate -1,019.24% -184.85% -97.40% -17,584.21% 51.79% 41.37% 49.79% -
Total Cost 346,657 317,562 289,333 278,934 233,766 207,481 179,623 54.82%
-
Net Worth 141,970 147,461 135,147 129,599 124,227 126,567 123,859 9.49%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 2,399 2,399 2,399 2,399 3,998 3,998 3,998 -28.79%
Div Payout % 32.74% 23.04% 17.58% 35.71% 106.23% 67.66% 96.54% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 141,970 147,461 135,147 129,599 124,227 126,567 123,859 9.49%
NOSH 90,427 90,467 79,969 79,999 80,147 80,106 79,909 8.56%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 2.07% 3.18% 4.51% 2.35% 1.58% 2.77% 2.25% -
ROE 5.16% 7.06% 10.10% 5.19% 3.03% 4.67% 3.34% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 391.46 362.54 378.88 357.07 296.37 266.39 229.97 42.42%
EPS 8.11 11.51 17.07 8.40 4.70 7.38 5.18 34.72%
DPS 2.65 2.65 3.00 3.00 5.00 5.00 5.00 -34.43%
NAPS 1.57 1.63 1.69 1.62 1.55 1.58 1.55 0.85%
Adjusted Per Share Value based on latest NOSH - 79,999
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 62.17 57.60 53.21 50.17 41.72 37.48 32.28 54.61%
EPS 1.29 1.83 2.40 1.18 0.66 1.04 0.73 46.01%
DPS 0.42 0.42 0.42 0.42 0.70 0.70 0.70 -28.79%
NAPS 0.2493 0.259 0.2374 0.2276 0.2182 0.2223 0.2175 9.49%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.79 0.97 1.04 1.06 1.25 1.52 1.76 -
P/RPS 0.20 0.27 0.27 0.30 0.42 0.57 0.77 -59.19%
P/EPS 9.74 8.42 6.09 12.62 26.62 20.60 33.95 -56.40%
EY 10.26 11.87 16.42 7.92 3.76 4.85 2.95 129.03%
DY 3.36 2.73 2.88 2.83 4.00 3.29 2.84 11.82%
P/NAPS 0.50 0.60 0.62 0.65 0.81 0.96 1.14 -42.18%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 21/11/08 26/08/08 23/05/08 22/02/08 23/11/07 24/08/07 28/05/07 -
Price 0.22 0.88 1.07 1.05 1.03 1.40 1.45 -
P/RPS 0.06 0.24 0.28 0.29 0.35 0.53 0.63 -79.05%
P/EPS 2.71 7.64 6.27 12.50 21.93 18.98 27.97 -78.81%
EY 36.85 13.08 15.95 8.00 4.56 5.27 3.57 372.06%
DY 12.06 3.01 2.80 2.86 4.85 3.57 3.45 129.80%
P/NAPS 0.14 0.54 0.63 0.65 0.66 0.89 0.94 -71.80%

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