[HEVEA] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY--%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 163,125 147,674 157,037 106,845 15.13%
PBT 9,381 9,845 21,311 17,637 -18.96%
Tax -1,625 -791 -4,023 -4,468 -28.59%
NP 7,756 9,054 17,288 13,169 -16.16%
-
NP to SH 7,756 9,054 17,288 13,169 -16.16%
-
Tax Rate 17.32% 8.03% 18.88% 25.33% -
Total Cost 155,369 138,620 139,749 93,676 18.35%
-
Net Worth 125,648 119,173 87,089 65,906 23.97%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 4,001 - 8,124 3,661 3.00%
Div Payout % 51.59% - 46.99% 27.80% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 125,648 119,173 87,089 65,906 23.97%
NOSH 80,030 79,982 64,992 61,024 9.44%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 4.75% 6.13% 11.01% 12.33% -
ROE 6.17% 7.60% 19.85% 19.98% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 203.83 184.63 241.62 175.09 5.19%
EPS 9.70 11.32 26.60 21.58 -23.37%
DPS 5.00 0.00 12.50 6.00 -5.89%
NAPS 1.57 1.49 1.34 1.08 13.26%
Adjusted Per Share Value based on latest NOSH - 61,056
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 28.65 25.94 27.58 18.77 15.12%
EPS 1.36 1.59 3.04 2.31 -16.17%
DPS 0.70 0.00 1.43 0.64 3.02%
NAPS 0.2207 0.2093 0.153 0.1158 23.95%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 29/12/06 30/12/05 - - -
Price 1.88 1.15 0.00 0.00 -
P/RPS 0.92 0.62 0.00 0.00 -
P/EPS 19.40 10.16 0.00 0.00 -
EY 5.15 9.84 0.00 0.00 -
DY 2.66 0.00 0.00 0.00 -
P/NAPS 1.20 0.77 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 02/03/07 27/02/06 28/02/05 - -
Price 1.75 1.05 2.17 0.00 -
P/RPS 0.86 0.57 0.90 0.00 -
P/EPS 18.06 9.28 8.16 0.00 -
EY 5.54 10.78 12.26 0.00 -
DY 2.86 0.00 5.76 0.00 -
P/NAPS 1.11 0.70 1.62 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