[HEVEA] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 114.8%
YoY- -19.46%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 233,831 260,391 192,057 117,653 107,524 116,733 74,764 20.90%
PBT 11,228 2,010 1,394 2,966 6,954 17,039 14,353 -4.00%
Tax -1,872 -353 -348 2,071 -700 -4,527 -3,669 -10.60%
NP 9,356 1,657 1,046 5,037 6,254 12,512 10,684 -2.18%
-
NP to SH 9,356 1,657 1,046 5,037 6,254 12,512 10,684 -2.18%
-
Tax Rate 16.67% 17.56% 24.96% -69.82% 10.07% 26.57% 25.56% -
Total Cost 224,475 258,734 191,011 112,616 101,270 104,221 64,080 23.21%
-
Net Worth 150,041 142,157 123,763 123,126 114,363 74,708 0 -
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - 8,120 - -
Div Payout % - - - - - 64.90% - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 150,041 142,157 123,763 123,126 114,363 74,708 0 -
NOSH 90,386 90,546 79,847 79,952 79,974 64,963 60,981 6.77%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 4.00% 0.64% 0.54% 4.28% 5.82% 10.72% 14.29% -
ROE 6.24% 1.17% 0.85% 4.09% 5.47% 16.75% 0.00% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 258.70 287.58 240.53 147.15 134.45 179.69 122.60 13.24%
EPS 10.35 1.83 1.31 6.30 7.82 19.26 17.52 -8.39%
DPS 0.00 0.00 0.00 0.00 0.00 12.50 0.00 -
NAPS 1.66 1.57 1.55 1.54 1.43 1.15 0.00 -
Adjusted Per Share Value based on latest NOSH - 80,089
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 41.19 45.86 33.83 20.72 18.94 20.56 13.17 20.90%
EPS 1.65 0.29 0.18 0.89 1.10 2.20 1.88 -2.14%
DPS 0.00 0.00 0.00 0.00 0.00 1.43 0.00 -
NAPS 0.2643 0.2504 0.218 0.2169 0.2014 0.1316 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - - -
Price 0.35 0.79 1.25 1.46 1.18 0.00 0.00 -
P/RPS 0.14 0.27 0.52 0.99 0.88 0.00 0.00 -
P/EPS 3.38 43.17 95.42 23.17 15.09 0.00 0.00 -
EY 29.57 2.32 1.05 4.32 6.63 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.50 0.81 0.95 0.83 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 20/11/09 21/11/08 23/11/07 20/11/06 26/10/05 07/01/05 - -
Price 0.62 0.22 1.03 1.74 1.10 0.00 0.00 -
P/RPS 0.24 0.08 0.43 1.18 0.82 0.00 0.00 -
P/EPS 5.99 12.02 78.63 27.62 14.07 0.00 0.00 -
EY 16.70 8.32 1.27 3.62 7.11 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.14 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