[HEVEA] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 9.1%
YoY- 25.68%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 369,146 373,854 385,472 363,137 348,625 370,276 357,700 2.12%
PBT 866 3,080 1,924 28,410 24,338 25,968 23,808 -88.99%
Tax -261 -384 -568 -2,699 -772 -828 -900 -56.15%
NP 605 2,696 1,356 25,711 23,566 25,140 22,908 -91.11%
-
NP to SH 605 2,696 1,356 25,711 23,566 25,140 22,908 -91.11%
-
Tax Rate 30.14% 12.47% 29.52% 9.50% 3.17% 3.19% 3.78% -
Total Cost 368,541 371,158 384,116 337,426 325,058 345,136 334,792 6.60%
-
Net Worth 191,587 191,795 188,234 190,727 182,626 177,118 167,112 9.53%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 191,587 191,795 188,234 190,727 182,626 177,118 167,112 9.53%
NOSH 90,799 90,469 89,210 90,392 90,409 90,366 90,331 0.34%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 0.16% 0.72% 0.35% 7.08% 6.76% 6.79% 6.40% -
ROE 0.32% 1.41% 0.72% 13.48% 12.90% 14.19% 13.71% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 406.55 413.24 432.09 401.73 385.61 409.75 395.99 1.76%
EPS 0.67 2.98 1.52 28.44 26.07 27.80 25.36 -91.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.11 2.12 2.11 2.11 2.02 1.96 1.85 9.15%
Adjusted Per Share Value based on latest NOSH - 90,443
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 65.02 65.85 67.90 63.96 61.41 65.22 63.00 2.12%
EPS 0.11 0.47 0.24 4.53 4.15 4.43 4.03 -90.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3375 0.3378 0.3315 0.3359 0.3217 0.312 0.2943 9.55%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.49 0.71 1.17 0.80 0.61 0.55 0.69 -
P/RPS 0.12 0.17 0.27 0.20 0.16 0.13 0.17 -20.70%
P/EPS 73.50 23.83 76.97 2.81 2.34 1.98 2.72 798.68%
EY 1.36 4.20 1.30 35.55 42.73 50.58 36.75 -88.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.33 0.55 0.38 0.30 0.28 0.37 -27.14%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 16/08/11 24/05/11 24/02/11 19/11/10 25/08/10 27/05/10 -
Price 0.57 0.62 1.00 1.01 0.63 0.63 0.68 -
P/RPS 0.14 0.15 0.23 0.25 0.16 0.15 0.17 -12.13%
P/EPS 85.50 20.81 65.79 3.55 2.42 2.26 2.68 903.78%
EY 1.17 4.81 1.52 28.16 41.38 44.16 37.29 -90.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.29 0.47 0.48 0.31 0.32 0.37 -18.93%

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