[HEVEA] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 78.53%
YoY- -13.35%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 363,137 327,417 342,144 285,654 163,125 147,674 157,038 14.98%
PBT 28,405 18,931 -180 38 9,379 9,845 21,311 4.90%
Tax -2,699 1,524 1,076 6,682 -1,624 -791 -4,023 -6.43%
NP 25,706 20,455 896 6,720 7,755 9,054 17,288 6.83%
-
NP to SH 25,706 20,455 896 6,720 7,755 9,054 17,288 6.83%
-
Tax Rate 9.50% -8.05% - -17,584.21% 17.32% 8.03% 18.88% -
Total Cost 337,431 306,962 341,248 278,934 155,370 138,620 139,750 15.81%
-
Net Worth 180,887 90,427 141,328 129,599 125,553 119,199 87,072 12.95%
Dividend
31/12/10 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
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 180,887 90,427 141,328 129,599 125,553 119,199 87,072 12.95%
NOSH 90,443 90,427 90,595 79,999 79,970 79,999 64,979 5.66%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 7.08% 6.25% 0.26% 2.35% 4.75% 6.13% 11.01% -
ROE 14.21% 22.62% 0.63% 5.19% 6.18% 7.60% 19.85% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 401.51 362.08 377.66 357.07 203.98 184.59 241.67 8.82%
EPS 28.42 22.62 0.99 8.40 9.70 11.32 26.61 1.10%
DPS 0.00 0.00 0.00 3.00 5.00 0.00 14.00 -
NAPS 2.00 1.00 1.56 1.62 1.57 1.49 1.34 6.89%
Adjusted Per Share Value based on latest NOSH - 79,999
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 63.78 57.51 60.09 50.17 28.65 25.94 27.58 14.98%
EPS 4.51 3.59 0.16 1.18 1.36 1.59 3.04 6.79%
DPS 0.00 0.00 0.00 0.42 0.70 0.00 1.60 -
NAPS 0.3177 0.1588 0.2482 0.2276 0.2205 0.2094 0.1529 12.95%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 - -
Price 0.80 0.65 0.12 1.06 1.88 1.15 0.00 -
P/RPS 0.20 0.18 0.03 0.30 0.92 0.62 0.00 -
P/EPS 2.81 2.87 12.13 12.62 19.39 10.16 0.00 -
EY 35.53 34.80 8.24 7.92 5.16 9.84 0.00 -
DY 0.00 0.00 0.00 2.83 2.66 0.00 0.00 -
P/NAPS 0.40 0.65 0.08 0.65 1.20 0.77 0.00 -
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 25/02/10 27/02/09 22/02/08 02/03/07 27/02/06 - -
Price 1.01 0.67 0.12 1.05 1.75 1.05 0.00 -
P/RPS 0.25 0.19 0.03 0.29 0.86 0.57 0.00 -
P/EPS 3.55 2.96 12.13 12.50 18.05 9.28 0.00 -
EY 28.14 33.76 8.24 8.00 5.54 10.78 0.00 -
DY 0.00 0.00 0.00 2.86 2.86 0.00 0.00 -
P/NAPS 0.51 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