[HEVEA] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
02-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 15.49%
YoY- -14.34%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 327,417 342,143 262,238 163,125 147,674 157,037 106,845 20.49%
PBT 18,933 -181 135 9,381 9,845 21,311 17,637 1.18%
Tax 1,525 1,076 6,682 -1,625 -791 -4,023 -4,468 -
NP 20,458 895 6,817 7,756 9,054 17,288 13,169 7.61%
-
NP to SH 20,458 895 6,817 7,756 9,054 17,288 13,169 7.61%
-
Tax Rate -8.05% - -4,949.63% 17.32% 8.03% 18.88% 25.33% -
Total Cost 306,959 341,248 255,421 155,369 138,620 139,749 93,676 21.85%
-
Net Worth 161,838 141,030 129,542 125,648 119,173 87,089 65,906 16.13%
Dividend
31/12/09 31/12/08 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 -
Div Payout % - - 35.19% 51.59% - 46.99% 27.80% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 161,838 141,030 129,542 125,648 119,173 87,089 65,906 16.13%
NOSH 90,412 90,404 79,964 80,030 79,982 64,992 61,024 6.76%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 6.25% 0.26% 2.60% 4.75% 6.13% 11.01% 12.33% -
ROE 12.64% 0.63% 5.26% 6.17% 7.60% 19.85% 19.98% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 362.14 378.46 327.94 203.83 184.63 241.62 175.09 12.86%
EPS 22.63 0.99 8.52 9.70 11.32 26.60 21.58 0.79%
DPS 0.00 0.00 3.00 5.00 0.00 12.50 6.00 -
NAPS 1.79 1.56 1.62 1.57 1.49 1.34 1.08 8.77%
Adjusted Per Share Value based on latest NOSH - 79,970
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 57.67 60.26 46.19 28.73 26.01 27.66 18.82 20.49%
EPS 3.60 0.16 1.20 1.37 1.59 3.05 2.32 7.59%
DPS 0.00 0.00 0.42 0.70 0.00 1.43 0.64 -
NAPS 0.2851 0.2484 0.2282 0.2213 0.2099 0.1534 0.1161 16.13%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 - - -
Price 0.65 0.12 1.06 1.88 1.15 0.00 0.00 -
P/RPS 0.18 0.03 0.32 0.92 0.62 0.00 0.00 -
P/EPS 2.87 12.12 12.43 19.40 10.16 0.00 0.00 -
EY 34.81 8.25 8.04 5.15 9.84 0.00 0.00 -
DY 0.00 0.00 2.83 2.66 0.00 0.00 0.00 -
P/NAPS 0.36 0.08 0.65 1.20 0.77 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 22/02/08 02/03/07 27/02/06 28/02/05 - -
Price 0.67 0.12 1.05 1.75 1.05 2.17 0.00 -
P/RPS 0.19 0.03 0.32 0.86 0.57 0.90 0.00 -
P/EPS 2.96 12.12 12.32 18.06 9.28 8.16 0.00 -
EY 33.77 8.25 8.12 5.54 10.78 12.26 0.00 -
DY 0.00 0.00 2.86 2.86 0.00 5.76 0.00 -
P/NAPS 0.37 0.08 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