[HEVEA] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
07-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 14.17%
YoY- 17.11%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 256,076 156,870 143,365 155,644 99,685 26.57%
PBT 1,858 3,954 9,272 22,718 19,137 -44.15%
Tax -464 2,761 -933 -6,036 -4,892 -44.48%
NP 1,394 6,716 8,338 16,682 14,245 -44.04%
-
NP to SH 1,394 6,716 8,338 16,682 14,245 -44.04%
-
Tax Rate 24.97% -69.83% 10.06% 26.57% 25.56% -
Total Cost 254,681 150,154 135,026 138,961 85,440 31.37%
-
Net Worth 123,763 123,126 114,363 74,708 0 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - 10,827 - -
Div Payout % - - - 64.90% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 123,763 123,126 114,363 74,708 0 -
NOSH 79,847 79,952 79,974 64,963 60,981 6.96%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 0.54% 4.28% 5.82% 10.72% 14.29% -
ROE 1.13% 5.45% 7.29% 22.33% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 320.71 196.21 179.26 239.59 163.47 18.33%
EPS 1.75 8.40 10.43 25.68 23.36 -47.65%
DPS 0.00 0.00 0.00 16.67 0.00 -
NAPS 1.55 1.54 1.43 1.15 0.00 -
Adjusted Per Share Value based on latest NOSH - 64,993
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 44.98 27.55 25.18 27.34 17.51 26.57%
EPS 0.24 1.18 1.46 2.93 2.50 -44.31%
DPS 0.00 0.00 0.00 1.90 0.00 -
NAPS 0.2174 0.2163 0.2009 0.1312 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 28/09/07 29/09/06 30/09/05 - - -
Price 1.25 1.46 1.18 0.00 0.00 -
P/RPS 0.39 0.74 0.66 0.00 0.00 -
P/EPS 71.56 17.38 11.32 0.00 0.00 -
EY 1.40 5.75 8.84 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.95 0.83 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 23/11/07 20/11/06 26/10/05 07/01/05 - -
Price 1.03 1.74 1.10 0.00 0.00 -
P/RPS 0.32 0.89 0.61 0.00 0.00 -
P/EPS 58.97 20.71 10.55 0.00 0.00 -
EY 1.70 4.83 9.48 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 1.13 0.77 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