[HEVEA] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -16.87%
YoY- -3.37%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 327,979 213,391 156,696 156,735 130,735 25.83%
PBT 3,657 10,081 5,376 16,829 18,535 -33.33%
Tax 6,760 -4,171 1,991 -2,814 -4,031 -
NP 10,417 5,910 7,367 14,015 14,504 -7.93%
-
NP to SH 10,417 5,910 7,367 14,015 14,504 -7.93%
-
Tax Rate -184.85% 41.37% -37.03% 16.72% 21.75% -
Total Cost 317,562 207,481 149,329 142,720 116,231 28.54%
-
Net Worth 147,461 126,567 122,335 111,955 0 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 2,399 3,998 - 5,199 7,561 -24.93%
Div Payout % 23.04% 67.66% - 37.10% 52.13% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 147,461 126,567 122,335 111,955 0 -
NOSH 90,467 80,106 80,483 79,967 64,963 8.62%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 3.18% 2.77% 4.70% 8.94% 11.09% -
ROE 7.06% 4.67% 6.02% 12.52% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 362.54 266.39 194.69 196.00 201.24 15.84%
EPS 11.51 7.38 9.15 17.53 22.33 -15.25%
DPS 2.65 5.00 0.00 6.50 11.64 -30.90%
NAPS 1.63 1.58 1.52 1.40 0.00 -
Adjusted Per Share Value based on latest NOSH - 79,967
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 57.77 37.59 27.60 27.61 23.03 25.82%
EPS 1.83 1.04 1.30 2.47 2.55 -7.95%
DPS 0.42 0.70 0.00 0.92 1.33 -25.02%
NAPS 0.2597 0.2229 0.2155 0.1972 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 - -
Price 0.97 1.52 1.08 1.40 0.00 -
P/RPS 0.27 0.57 0.55 0.71 0.00 -
P/EPS 8.42 20.60 11.80 7.99 0.00 -
EY 11.87 4.85 8.48 12.52 0.00 -
DY 2.73 3.29 0.00 4.64 0.00 -
P/NAPS 0.60 0.96 0.71 1.00 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/08 24/08/07 29/08/06 30/08/05 - -
Price 0.88 1.40 1.46 1.15 0.00 -
P/RPS 0.24 0.53 0.75 0.59 0.00 -
P/EPS 7.64 18.98 15.95 6.56 0.00 -
EY 13.08 5.27 6.27 15.24 0.00 -
DY 3.01 3.57 0.00 5.65 0.00 -
P/NAPS 0.54 0.89 0.96 0.82 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