[HEVEA] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
02-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -1.05%
YoY- -14.35%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 327,417 342,144 285,654 163,125 147,674 157,038 15.82%
PBT 18,931 -180 38 9,379 9,845 21,311 -2.33%
Tax 1,524 1,076 6,682 -1,624 -791 -4,023 -
NP 20,455 896 6,720 7,755 9,054 17,288 3.41%
-
NP to SH 20,455 896 6,720 7,755 9,054 17,288 3.41%
-
Tax Rate -8.05% - -17,584.21% 17.32% 8.03% 18.88% -
Total Cost 306,962 341,248 278,934 155,370 138,620 139,750 17.03%
-
Net Worth 90,427 141,328 129,599 125,553 119,199 87,072 0.75%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - 2,399 3,998 - 9,097 -
Div Payout % - - 35.71% 51.56% - 52.62% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 90,427 141,328 129,599 125,553 119,199 87,072 0.75%
NOSH 90,427 90,595 79,999 79,970 79,999 64,979 6.82%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 6.25% 0.26% 2.35% 4.75% 6.13% 11.01% -
ROE 22.62% 0.63% 5.19% 6.18% 7.60% 19.85% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 362.08 377.66 357.07 203.98 184.59 241.67 8.41%
EPS 22.62 0.99 8.40 9.70 11.32 26.61 -3.19%
DPS 0.00 0.00 3.00 5.00 0.00 14.00 -
NAPS 1.00 1.56 1.62 1.57 1.49 1.34 -5.68%
Adjusted Per Share Value based on latest NOSH - 79,970
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 57.67 60.26 50.31 28.73 26.01 27.66 15.82%
EPS 3.60 0.16 1.18 1.37 1.59 3.05 3.36%
DPS 0.00 0.00 0.42 0.70 0.00 1.60 -
NAPS 0.1593 0.2489 0.2283 0.2211 0.21 0.1534 0.75%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 - -
Price 0.65 0.12 1.06 1.88 1.15 0.00 -
P/RPS 0.18 0.03 0.30 0.92 0.62 0.00 -
P/EPS 2.87 12.13 12.62 19.39 10.16 0.00 -
EY 34.80 8.24 7.92 5.16 9.84 0.00 -
DY 0.00 0.00 2.83 2.66 0.00 0.00 -
P/NAPS 0.65 0.08 0.65 1.20 0.77 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/10 27/02/09 22/02/08 02/03/07 27/02/06 - -
Price 0.67 0.12 1.05 1.75 1.05 0.00 -
P/RPS 0.19 0.03 0.29 0.86 0.57 0.00 -
P/EPS 2.96 12.13 12.50 18.05 9.28 0.00 -
EY 33.76 8.24 8.00 5.54 10.78 0.00 -
DY 0.00 0.00 2.86 2.86 0.00 0.00 -
P/NAPS 0.67 0.08 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