[HEVEA] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -36.31%
YoY- -51.97%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 355,055 315,583 353,988 237,530 157,803 147,828 148,815 15.58%
PBT 25,954 9,035 655 7,807 5,857 11,226 20,323 4.15%
Tax 2,818 -443 6,676 -4,043 1,980 -196 -5,326 -
NP 28,772 8,592 7,331 3,764 7,837 11,030 14,997 11.46%
-
NP to SH 28,772 8,592 7,331 3,764 7,837 11,030 14,997 11.46%
-
Tax Rate -10.86% 4.90% -1,019.24% 51.79% -33.81% 1.75% 26.21% -
Total Cost 326,283 306,991 346,657 233,766 149,966 136,798 133,818 16.00%
-
Net Worth 182,515 150,071 141,970 124,227 123,337 114,245 74,742 16.03%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - 2,399 3,998 - - 12,760 -
Div Payout % - - 32.74% 106.23% - - 85.09% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 182,515 150,071 141,970 124,227 123,337 114,245 74,742 16.03%
NOSH 90,353 90,404 90,427 80,147 80,089 79,892 64,993 5.64%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 8.10% 2.72% 2.07% 1.58% 4.97% 7.46% 10.08% -
ROE 15.76% 5.73% 5.16% 3.03% 6.35% 9.65% 20.06% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 392.96 349.08 391.46 296.37 197.03 185.03 228.97 9.41%
EPS 31.84 9.50 8.11 4.70 9.79 13.81 23.07 5.51%
DPS 0.00 0.00 2.65 5.00 0.00 0.00 19.63 -
NAPS 2.02 1.66 1.57 1.55 1.54 1.43 1.15 9.83%
Adjusted Per Share Value based on latest NOSH - 80,147
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 62.36 55.43 62.17 41.72 27.72 25.96 26.14 15.58%
EPS 5.05 1.51 1.29 0.66 1.38 1.94 2.63 11.48%
DPS 0.00 0.00 0.42 0.70 0.00 0.00 2.24 -
NAPS 0.3206 0.2636 0.2493 0.2182 0.2166 0.2007 0.1313 16.03%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 0.61 0.35 0.79 1.25 1.46 1.18 0.00 -
P/RPS 0.16 0.10 0.20 0.42 0.74 0.64 0.00 -
P/EPS 1.92 3.68 9.74 26.62 14.92 8.55 0.00 -
EY 52.20 27.15 10.26 3.76 6.70 11.70 0.00 -
DY 0.00 0.00 3.36 4.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.21 0.50 0.81 0.95 0.83 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 19/11/10 20/11/09 21/11/08 23/11/07 20/11/06 26/10/05 - -
Price 0.63 0.62 0.22 1.03 1.74 1.10 0.00 -
P/RPS 0.16 0.18 0.06 0.35 0.88 0.59 0.00 -
P/EPS 1.98 6.52 2.71 21.93 17.78 7.97 0.00 -
EY 50.55 15.33 36.85 4.56 5.62 12.55 0.00 -
DY 0.00 0.00 12.06 4.85 0.00 0.00 0.00 -
P/NAPS 0.31 0.37 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