[HEVEA] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 3.63%
YoY- 31.28%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 262,238 163,125 147,674 157,037 106,845 25.14%
PBT 135 9,381 9,845 21,311 17,637 -70.39%
Tax 6,682 -1,625 -791 -4,023 -4,468 -
NP 6,817 7,756 9,054 17,288 13,169 -15.16%
-
NP to SH 6,817 7,756 9,054 17,288 13,169 -15.16%
-
Tax Rate -4,949.63% 17.32% 8.03% 18.88% 25.33% -
Total Cost 255,421 155,369 138,620 139,749 93,676 28.47%
-
Net Worth 129,542 125,648 119,173 87,089 65,906 18.39%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 2,398 4,001 - 8,124 3,661 -10.03%
Div Payout % 35.19% 51.59% - 46.99% 27.80% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 129,542 125,648 119,173 87,089 65,906 18.39%
NOSH 79,964 80,030 79,982 64,992 61,024 6.98%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 2.60% 4.75% 6.13% 11.01% 12.33% -
ROE 5.26% 6.17% 7.60% 19.85% 19.98% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 327.94 203.83 184.63 241.62 175.09 16.97%
EPS 8.52 9.70 11.32 26.60 21.58 -20.71%
DPS 3.00 5.00 0.00 12.50 6.00 -15.90%
NAPS 1.62 1.57 1.49 1.34 1.08 10.66%
Adjusted Per Share Value based on latest NOSH - 64,979
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 46.06 28.65 25.94 27.58 18.77 25.14%
EPS 1.20 1.36 1.59 3.04 2.31 -15.09%
DPS 0.42 0.70 0.00 1.43 0.64 -9.98%
NAPS 0.2275 0.2207 0.2093 0.153 0.1158 18.37%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/07 29/12/06 30/12/05 - - -
Price 1.06 1.88 1.15 0.00 0.00 -
P/RPS 0.32 0.92 0.62 0.00 0.00 -
P/EPS 12.43 19.40 10.16 0.00 0.00 -
EY 8.04 5.15 9.84 0.00 0.00 -
DY 2.83 2.66 0.00 0.00 0.00 -
P/NAPS 0.65 1.20 0.77 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 22/02/08 02/03/07 27/02/06 28/02/05 - -
Price 1.05 1.75 1.05 2.17 0.00 -
P/RPS 0.32 0.86 0.57 0.90 0.00 -
P/EPS 12.32 18.06 9.28 8.16 0.00 -
EY 8.12 5.54 10.78 12.26 0.00 -
DY 2.86 2.86 0.00 5.76 0.00 -
P/NAPS 0.65 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