[HEVEA] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
26-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -21.3%
YoY- -26.45%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 353,988 237,530 157,803 147,828 148,815 24.17%
PBT 655 7,807 5,857 11,226 20,323 -57.60%
Tax 6,676 -4,043 1,980 -196 -5,326 -
NP 7,331 3,764 7,837 11,030 14,997 -16.37%
-
NP to SH 7,331 3,764 7,837 11,030 14,997 -16.37%
-
Tax Rate -1,019.24% 51.79% -33.81% 1.75% 26.21% -
Total Cost 346,657 233,766 149,966 136,798 133,818 26.84%
-
Net Worth 141,970 124,227 123,337 114,245 74,742 17.38%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 2,399 3,998 - - 12,760 -34.13%
Div Payout % 32.74% 106.23% - - 85.09% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 141,970 124,227 123,337 114,245 74,742 17.38%
NOSH 90,427 80,147 80,089 79,892 64,993 8.60%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 2.07% 1.58% 4.97% 7.46% 10.08% -
ROE 5.16% 3.03% 6.35% 9.65% 20.06% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 391.46 296.37 197.03 185.03 228.97 14.33%
EPS 8.11 4.70 9.79 13.81 23.07 -22.98%
DPS 2.65 5.00 0.00 0.00 19.63 -39.36%
NAPS 1.57 1.55 1.54 1.43 1.15 8.08%
Adjusted Per Share Value based on latest NOSH - 79,892
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 62.35 41.84 27.79 26.04 26.21 24.17%
EPS 1.29 0.66 1.38 1.94 2.64 -16.38%
DPS 0.42 0.70 0.00 0.00 2.25 -34.25%
NAPS 0.2501 0.2188 0.2172 0.2012 0.1316 17.39%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 0.79 1.25 1.46 1.18 0.00 -
P/RPS 0.20 0.42 0.74 0.64 0.00 -
P/EPS 9.74 26.62 14.92 8.55 0.00 -
EY 10.26 3.76 6.70 11.70 0.00 -
DY 3.36 4.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.81 0.95 0.83 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 21/11/08 23/11/07 20/11/06 26/10/05 - -
Price 0.22 1.03 1.74 1.10 0.00 -
P/RPS 0.06 0.35 0.88 0.59 0.00 -
P/EPS 2.71 21.93 17.78 7.97 0.00 -
EY 36.85 4.56 5.62 12.55 0.00 -
DY 12.06 4.85 0.00 0.00 0.00 -
P/NAPS 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