[HEVEA] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 158.32%
YoY- 177.51%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 86,282 94,515 103,577 89,089 82,531 96,562 104,415 -11.93%
PBT 6,046 4,575 3,459 5,566 3,581 692 4,022 31.19%
Tax -545 -462 -383 2,504 -457 -268 -281 55.45%
NP 5,501 4,113 3,076 8,070 3,124 424 3,741 29.28%
-
NP to SH 5,501 4,113 3,076 8,070 3,124 424 3,741 29.28%
-
Tax Rate 9.01% 10.10% 11.07% -44.99% 12.76% 38.73% 6.99% -
Total Cost 80,781 90,402 100,501 81,019 79,407 96,138 100,674 -13.63%
-
Net Worth 221,628 216,045 211,632 207,810 200,441 196,663 197,893 7.83%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - 9 - -
Div Payout % - - - - - 2.13% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 221,628 216,045 211,632 207,810 200,441 196,663 197,893 7.83%
NOSH 90,460 90,395 90,441 90,352 90,289 90,212 90,362 0.07%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.38% 4.35% 2.97% 9.06% 3.79% 0.44% 3.58% -
ROE 2.48% 1.90% 1.45% 3.88% 1.56% 0.22% 1.89% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 95.38 104.56 114.52 98.60 91.41 107.04 115.55 -11.99%
EPS 6.09 4.55 3.40 8.93 3.46 0.47 4.14 29.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 2.45 2.39 2.34 2.30 2.22 2.18 2.19 7.75%
Adjusted Per Share Value based on latest NOSH - 90,352
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 15.20 16.65 18.24 15.69 14.54 17.01 18.39 -11.91%
EPS 0.97 0.72 0.54 1.42 0.55 0.07 0.66 29.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3904 0.3805 0.3728 0.366 0.353 0.3464 0.3486 7.83%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.78 0.715 0.635 0.48 0.50 0.52 0.57 -
P/RPS 0.82 0.68 0.55 0.49 0.55 0.49 0.49 40.91%
P/EPS 12.83 15.71 18.67 5.37 14.45 110.64 13.77 -4.60%
EY 7.80 6.36 5.36 18.61 6.92 0.90 7.26 4.89%
DY 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 0.32 0.30 0.27 0.21 0.23 0.24 0.26 14.83%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 13/11/13 22/08/13 30/05/13 26/02/13 21/11/12 14/08/12 24/05/12 -
Price 0.885 0.74 0.81 0.465 0.52 0.56 0.55 -
P/RPS 0.93 0.71 0.71 0.47 0.57 0.52 0.48 55.35%
P/EPS 14.55 16.26 23.82 5.21 15.03 119.15 13.29 6.21%
EY 6.87 6.15 4.20 19.21 6.65 0.84 7.53 -5.92%
DY 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 0.36 0.31 0.35 0.20 0.23 0.26 0.25 27.49%

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