[HEVEA] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 15.28%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 285,654 163,125 147,674 157,038 22.07%
PBT 38 9,379 9,845 21,311 -87.87%
Tax 6,682 -1,624 -791 -4,023 -
NP 6,720 7,755 9,054 17,288 -27.01%
-
NP to SH 6,720 7,755 9,054 17,288 -27.01%
-
Tax Rate -17,584.21% 17.32% 8.03% 18.88% -
Total Cost 278,934 155,370 138,620 139,750 25.90%
-
Net Worth 129,599 125,553 119,199 87,072 14.17%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 2,399 3,998 - 9,097 -35.87%
Div Payout % 35.71% 51.56% - 52.62% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 129,599 125,553 119,199 87,072 14.17%
NOSH 79,999 79,970 79,999 64,979 7.17%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 2.35% 4.75% 6.13% 11.01% -
ROE 5.19% 6.18% 7.60% 19.85% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 357.07 203.98 184.59 241.67 13.89%
EPS 8.40 9.70 11.32 26.61 -31.91%
DPS 3.00 5.00 0.00 14.00 -40.15%
NAPS 1.62 1.57 1.49 1.34 6.52%
Adjusted Per Share Value based on latest NOSH - 64,979
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 50.17 28.65 25.94 27.58 22.07%
EPS 1.18 1.36 1.59 3.04 -27.05%
DPS 0.42 0.70 0.00 1.60 -35.97%
NAPS 0.2276 0.2205 0.2094 0.1529 14.17%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 31/12/07 29/12/06 30/12/05 - -
Price 1.06 1.88 1.15 0.00 -
P/RPS 0.30 0.92 0.62 0.00 -
P/EPS 12.62 19.39 10.16 0.00 -
EY 7.92 5.16 9.84 0.00 -
DY 2.83 2.66 0.00 0.00 -
P/NAPS 0.65 1.20 0.77 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 22/02/08 02/03/07 27/02/06 - -
Price 1.05 1.75 1.05 0.00 -
P/RPS 0.29 0.86 0.57 0.00 -
P/EPS 12.50 18.05 9.28 0.00 -
EY 8.00 5.54 10.78 0.00 -
DY 2.86 2.86 0.00 0.00 -
P/NAPS 0.65 1.11 0.70 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