[HEVEA] YoY Annualized Quarter 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- 39.19%
YoY- -79.23%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 348,625 311,774 347,188 256,076 156,870 143,365 155,644 14.37%
PBT 24,338 14,970 2,680 1,858 3,954 9,272 22,718 1.15%
Tax -772 -2,496 -470 -464 2,761 -933 -6,036 -29.00%
NP 23,566 12,474 2,209 1,394 6,716 8,338 16,682 5.92%
-
NP to SH 23,566 12,474 2,209 1,394 6,716 8,338 16,682 5.92%
-
Tax Rate 3.17% 16.67% 17.54% 24.97% -69.83% 10.06% 26.57% -
Total Cost 325,058 299,300 344,978 254,681 150,154 135,026 138,961 15.20%
-
Net Worth 182,626 150,041 142,157 123,763 123,126 114,363 74,708 16.05%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - 10,827 -
Div Payout % - - - - - - 64.90% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 182,626 150,041 142,157 123,763 123,126 114,363 74,708 16.05%
NOSH 90,409 90,386 90,546 79,847 79,952 79,974 64,963 5.66%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 6.76% 4.00% 0.64% 0.54% 4.28% 5.82% 10.72% -
ROE 12.90% 8.31% 1.55% 1.13% 5.45% 7.29% 22.33% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 385.61 344.94 383.44 320.71 196.21 179.26 239.59 8.25%
EPS 26.07 13.80 2.44 1.75 8.40 10.43 25.68 0.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 16.67 -
NAPS 2.02 1.66 1.57 1.55 1.54 1.43 1.15 9.83%
Adjusted Per Share Value based on latest NOSH - 80,147
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 61.23 54.76 60.98 44.98 27.55 25.18 27.34 14.37%
EPS 4.14 2.19 0.39 0.24 1.18 1.46 2.93 5.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.90 -
NAPS 0.3208 0.2635 0.2497 0.2174 0.2163 0.2009 0.1312 16.06%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 0.61 0.35 0.79 1.25 1.46 1.18 0.00 -
P/RPS 0.16 0.10 0.21 0.39 0.74 0.66 0.00 -
P/EPS 2.34 2.54 32.38 71.56 17.38 11.32 0.00 -
EY 42.73 39.43 3.09 1.40 5.75 8.84 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.21 0.50 0.81 0.95 0.83 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 19/11/10 20/11/09 21/11/08 23/11/07 20/11/06 26/10/05 07/01/05 -
Price 0.63 0.62 0.22 1.03 1.74 1.10 0.00 -
P/RPS 0.16 0.18 0.06 0.32 0.89 0.61 0.00 -
P/EPS 2.42 4.49 9.02 58.97 20.71 10.55 0.00 -
EY 41.38 22.26 11.09 1.70 4.83 9.48 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.37 0.14 0.66 1.13 0.77 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