[HEVEA] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -45.99%
YoY- -86.87%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 233,831 150,476 74,100 342,143 260,391 171,550 76,153 111.11%
PBT 11,228 823 -5,532 -181 2,010 4,385 5,282 65.24%
Tax -1,872 -1,294 -650 1,076 -353 -187 -116 537.52%
NP 9,356 -471 -6,182 895 1,657 4,198 5,166 48.52%
-
NP to SH 9,356 -471 -6,182 895 1,657 4,198 5,166 48.52%
-
Tax Rate 16.67% 157.23% - - 17.56% 4.26% 2.20% -
Total Cost 224,475 150,947 80,282 341,248 258,734 167,352 70,987 115.28%
-
Net Worth 150,041 140,692 134,644 141,030 142,157 147,472 135,147 7.21%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 150,041 140,692 134,644 141,030 142,157 147,472 135,147 7.21%
NOSH 90,386 90,769 90,365 90,404 90,546 90,474 79,969 8.49%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 4.00% -0.31% -8.34% 0.26% 0.64% 2.45% 6.78% -
ROE 6.24% -0.33% -4.59% 0.63% 1.17% 2.85% 3.82% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 258.70 165.78 82.00 378.46 287.58 189.61 95.23 94.57%
EPS 10.35 -0.52 -6.84 0.99 1.83 4.64 6.46 36.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.55 1.49 1.56 1.57 1.63 1.69 -1.18%
Adjusted Per Share Value based on latest NOSH - 90,595
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 41.07 26.43 13.01 60.09 45.73 30.13 13.38 111.06%
EPS 1.64 -0.08 -1.09 0.16 0.29 0.74 0.91 48.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2635 0.2471 0.2365 0.2477 0.2497 0.259 0.2374 7.19%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.35 0.24 0.11 0.12 0.79 0.97 1.04 -
P/RPS 0.14 0.14 0.13 0.03 0.27 0.51 1.09 -74.51%
P/EPS 3.38 -46.25 -1.61 12.12 43.17 20.91 16.10 -64.64%
EY 29.57 -2.16 -62.19 8.25 2.32 4.78 6.21 182.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.15 0.07 0.08 0.50 0.60 0.62 -51.37%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 21/08/09 29/05/09 27/02/09 21/11/08 26/08/08 23/05/08 -
Price 0.62 0.25 0.21 0.12 0.22 0.88 1.07 -
P/RPS 0.24 0.15 0.26 0.03 0.08 0.46 1.12 -64.15%
P/EPS 5.99 -48.18 -3.07 12.12 12.02 18.97 16.56 -49.20%
EY 16.70 -2.08 -32.58 8.25 8.32 5.27 6.04 96.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.16 0.14 0.08 0.14 0.54 0.63 -29.84%

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