[HEVEA] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
19-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -25.34%
YoY- -48.04%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 90,559 96,368 101,668 76,331 95,713 89,425 93,586 -2.17%
PBT 1,060 481 10,156 5,270 7,027 5,952 7,705 -73.44%
Tax -51 -142 -2,120 -165 -189 -225 3,397 -
NP 1,009 339 8,036 5,105 6,838 5,727 11,102 -79.87%
-
NP to SH 1,009 339 8,036 5,105 6,838 5,727 11,102 -79.87%
-
Tax Rate 4.81% 29.52% 20.87% 3.13% 2.69% 3.78% -44.09% -
Total Cost 89,550 96,029 93,632 71,226 88,875 83,698 82,484 5.64%
-
Net Worth 190,989 188,234 180,887 182,515 177,176 167,112 90,427 64.84%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 190,989 188,234 180,887 182,515 177,176 167,112 90,427 64.84%
NOSH 90,089 89,210 90,443 90,353 90,396 90,331 90,427 -0.25%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 1.11% 0.35% 7.90% 6.69% 7.14% 6.40% 11.86% -
ROE 0.53% 0.18% 4.44% 2.80% 3.86% 3.43% 12.28% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 100.52 108.02 112.41 84.48 105.88 99.00 103.49 -1.92%
EPS 1.12 0.38 8.89 5.65 7.56 6.34 12.28 -79.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.11 2.00 2.02 1.96 1.85 1.00 65.25%
Adjusted Per Share Value based on latest NOSH - 90,353
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 15.95 16.97 17.91 13.44 16.86 15.75 16.48 -2.16%
EPS 0.18 0.06 1.42 0.90 1.20 1.01 1.96 -79.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3364 0.3315 0.3186 0.3215 0.3121 0.2943 0.1593 64.82%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.71 1.17 0.80 0.61 0.55 0.69 0.65 -
P/RPS 0.71 1.08 0.71 0.72 0.52 0.70 0.63 8.31%
P/EPS 63.39 307.89 9.00 10.80 7.27 10.88 5.29 426.04%
EY 1.58 0.32 11.11 9.26 13.75 9.19 18.89 -80.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.55 0.40 0.30 0.28 0.37 0.65 -36.43%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 16/08/11 24/05/11 24/02/11 19/11/10 25/08/10 27/05/10 25/02/10 -
Price 0.62 1.00 1.01 0.63 0.63 0.68 0.67 -
P/RPS 0.62 0.93 0.90 0.75 0.60 0.69 0.65 -3.10%
P/EPS 55.36 263.16 11.37 11.15 8.33 10.73 5.46 370.44%
EY 1.81 0.38 8.80 8.97 12.01 9.32 18.32 -78.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.47 0.51 0.31 0.32 0.37 0.67 -42.86%

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