[HEVEA] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 64.0%
YoY- 2185.81%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 348,625 370,276 357,700 327,417 311,774 300,952 296,400 11.41%
PBT 24,338 25,968 23,808 18,933 14,970 1,646 -22,128 -
Tax -772 -828 -900 1,525 -2,496 -2,588 -2,600 -55.46%
NP 23,566 25,140 22,908 20,458 12,474 -942 -24,728 -
-
NP to SH 23,566 25,140 22,908 20,458 12,474 -942 -24,728 -
-
Tax Rate 3.17% 3.19% 3.78% -8.05% 16.67% 157.23% - -
Total Cost 325,058 345,136 334,792 306,959 299,300 301,894 321,128 0.81%
-
Net Worth 182,626 177,118 167,112 161,838 150,041 140,692 134,644 22.50%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 182,626 177,118 167,112 161,838 150,041 140,692 134,644 22.50%
NOSH 90,409 90,366 90,331 90,412 90,386 90,769 90,365 0.03%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.76% 6.79% 6.40% 6.25% 4.00% -0.31% -8.34% -
ROE 12.90% 14.19% 13.71% 12.64% 8.31% -0.67% -18.37% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 385.61 409.75 395.99 362.14 344.94 331.56 328.00 11.37%
EPS 26.07 27.80 25.36 22.63 13.80 -1.04 -27.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 1.96 1.85 1.79 1.66 1.55 1.49 22.46%
Adjusted Per Share Value based on latest NOSH - 90,427
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 61.23 65.03 62.82 57.51 54.76 52.86 52.06 11.41%
EPS 4.14 4.42 4.02 3.59 2.19 -0.17 -4.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3208 0.3111 0.2935 0.2842 0.2635 0.2471 0.2365 22.51%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.61 0.55 0.69 0.65 0.35 0.24 0.11 -
P/RPS 0.16 0.13 0.17 0.18 0.10 0.07 0.03 204.94%
P/EPS 2.34 1.98 2.72 2.87 2.54 -23.13 -0.40 -
EY 42.73 50.58 36.75 34.81 39.43 -4.32 -248.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.28 0.37 0.36 0.21 0.15 0.07 163.61%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 19/11/10 25/08/10 27/05/10 25/02/10 20/11/09 21/08/09 29/05/09 -
Price 0.63 0.63 0.68 0.67 0.62 0.25 0.21 -
P/RPS 0.16 0.15 0.17 0.19 0.18 0.08 0.06 92.18%
P/EPS 2.42 2.26 2.68 2.96 4.49 -24.09 -0.77 -
EY 41.38 44.16 37.29 33.77 22.26 -4.15 -130.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.37 0.37 0.37 0.16 0.14 69.80%

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