[HEVEA] QoQ Cumulative 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- 45.47%
YoY- 25.68%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 276,860 186,927 96,368 363,137 261,469 185,138 89,425 112.27%
PBT 650 1,540 481 28,410 18,254 12,984 5,952 -77.12%
Tax -196 -192 -142 -2,699 -579 -414 -225 -8.78%
NP 454 1,348 339 25,711 17,675 12,570 5,727 -81.51%
-
NP to SH 454 1,348 339 25,711 17,675 12,570 5,727 -81.51%
-
Tax Rate 30.15% 12.47% 29.52% 9.50% 3.17% 3.19% 3.78% -
Total Cost 276,406 185,579 96,029 337,426 243,794 172,568 83,698 121.60%
-
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 90,800 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 0.24% 0.70% 0.18% 13.48% 9.68% 7.10% 3.43% -
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 304.91 206.62 108.02 401.73 289.21 204.87 99.00 111.54%
EPS 0.50 1.49 0.38 28.44 19.55 13.90 6.34 -81.58%
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 48.76 32.92 16.97 63.96 46.05 32.61 15.75 112.27%
EPS 0.08 0.24 0.06 4.53 3.11 2.21 1.01 -81.52%
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 0.16 0.34 1.08 0.20 0.21 0.27 0.70 -62.58%
P/EPS 98.00 47.65 307.89 2.81 3.12 3.95 10.88 332.33%
EY 1.02 2.10 0.32 35.55 32.05 25.29 9.19 -76.87%
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 0.19 0.30 0.93 0.25 0.22 0.31 0.69 -57.64%
P/EPS 114.00 41.61 263.16 3.55 3.22 4.53 10.73 382.59%
EY 0.88 2.40 0.38 28.16 31.03 22.08 9.32 -79.23%
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