[HEVEA] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 119.49%
YoY- 2768.79%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 96,368 363,137 261,469 185,138 89,425 327,417 233,831 -44.64%
PBT 481 28,410 18,254 12,984 5,952 18,933 11,228 -87.78%
Tax -142 -2,699 -579 -414 -225 1,525 -1,872 -82.10%
NP 339 25,711 17,675 12,570 5,727 20,458 9,356 -89.07%
-
NP to SH 339 25,711 17,675 12,570 5,727 20,458 9,356 -89.07%
-
Tax Rate 29.52% 9.50% 3.17% 3.19% 3.78% -8.05% 16.67% -
Total Cost 96,029 337,426 243,794 172,568 83,698 306,959 224,475 -43.25%
-
Net Worth 188,234 190,727 182,626 177,118 167,112 161,838 150,041 16.33%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 188,234 190,727 182,626 177,118 167,112 161,838 150,041 16.33%
NOSH 89,210 90,392 90,409 90,366 90,331 90,412 90,386 -0.87%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 0.35% 7.08% 6.76% 6.79% 6.40% 6.25% 4.00% -
ROE 0.18% 13.48% 9.68% 7.10% 3.43% 12.64% 6.24% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 108.02 401.73 289.21 204.87 99.00 362.14 258.70 -44.16%
EPS 0.38 28.44 19.55 13.90 6.34 22.63 10.35 -88.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.11 2.11 2.02 1.96 1.85 1.79 1.66 17.35%
Adjusted Per Share Value based on latest NOSH - 90,396
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 16.93 63.78 45.92 32.52 15.71 57.51 41.07 -44.64%
EPS 0.06 4.52 3.10 2.21 1.01 3.59 1.64 -89.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3306 0.335 0.3208 0.3111 0.2935 0.2842 0.2635 16.34%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.17 0.80 0.61 0.55 0.69 0.65 0.35 -
P/RPS 1.08 0.20 0.21 0.27 0.70 0.18 0.14 290.90%
P/EPS 307.89 2.81 3.12 3.95 10.88 2.87 3.38 1930.08%
EY 0.32 35.55 32.05 25.29 9.19 34.81 29.57 -95.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.38 0.30 0.28 0.37 0.36 0.21 90.11%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 24/05/11 24/02/11 19/11/10 25/08/10 27/05/10 25/02/10 20/11/09 -
Price 1.00 1.01 0.63 0.63 0.68 0.67 0.62 -
P/RPS 0.93 0.25 0.22 0.31 0.69 0.19 0.24 146.91%
P/EPS 263.16 3.55 3.22 4.53 10.73 2.96 5.99 1147.94%
EY 0.38 28.16 31.03 22.08 9.32 33.77 16.70 -91.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.48 0.31 0.32 0.37 0.37 0.37 17.30%

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