[HEVEA] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -95.78%
YoY- -94.08%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 96,189 89,933 90,559 96,368 101,668 76,331 95,713 0.33%
PBT 3,243 -890 1,060 481 10,156 5,270 7,027 -40.19%
Tax -335 -5 -51 -142 -2,120 -165 -189 46.30%
NP 2,908 -895 1,009 339 8,036 5,105 6,838 -43.36%
-
NP to SH 2,908 -895 1,009 339 8,036 5,105 6,838 -43.36%
-
Tax Rate 10.33% - 4.81% 29.52% 20.87% 3.13% 2.69% -
Total Cost 93,281 90,828 89,550 96,029 93,632 71,226 88,875 3.26%
-
Net Worth 194,167 190,752 190,989 188,234 180,887 182,515 177,176 6.27%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 194,167 190,752 190,989 188,234 180,887 182,515 177,176 6.27%
NOSH 90,310 90,404 90,089 89,210 90,443 90,353 90,396 -0.06%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 3.02% -1.00% 1.11% 0.35% 7.90% 6.69% 7.14% -
ROE 1.50% -0.47% 0.53% 0.18% 4.44% 2.80% 3.86% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 106.51 99.48 100.52 108.02 112.41 84.48 105.88 0.39%
EPS 3.22 -0.99 1.12 0.38 8.89 5.65 7.56 -43.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.15 2.11 2.12 2.11 2.00 2.02 1.96 6.34%
Adjusted Per Share Value based on latest NOSH - 89,210
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 16.94 15.84 15.95 16.97 17.91 13.44 16.86 0.31%
EPS 0.51 -0.16 0.18 0.06 1.42 0.90 1.20 -43.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.342 0.336 0.3364 0.3315 0.3186 0.3215 0.3121 6.27%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.54 0.49 0.71 1.17 0.80 0.61 0.55 -
P/RPS 0.51 0.49 0.71 1.08 0.71 0.72 0.52 -1.28%
P/EPS 16.77 -49.49 63.39 307.89 9.00 10.80 7.27 74.31%
EY 5.96 -2.02 1.58 0.32 11.11 9.26 13.75 -42.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.23 0.33 0.55 0.40 0.30 0.28 -7.25%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 29/11/11 16/08/11 24/05/11 24/02/11 19/11/10 25/08/10 -
Price 0.57 0.57 0.62 1.00 1.01 0.63 0.63 -
P/RPS 0.54 0.57 0.62 0.93 0.90 0.75 0.60 -6.76%
P/EPS 17.70 -57.58 55.36 263.16 11.37 11.15 8.33 65.05%
EY 5.65 -1.74 1.81 0.38 8.80 8.97 12.01 -39.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.29 0.47 0.51 0.31 0.32 -10.68%

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