[HEVEA] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 28.65%
YoY- 1003.54%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 89,089 82,531 96,562 104,415 96,189 89,933 90,559 -1.08%
PBT 5,566 3,581 692 4,022 3,243 -890 1,060 200.59%
Tax 2,504 -457 -268 -281 -335 -5 -51 -
NP 8,070 3,124 424 3,741 2,908 -895 1,009 297.42%
-
NP to SH 8,070 3,124 424 3,741 2,908 -895 1,009 297.42%
-
Tax Rate -44.99% 12.76% 38.73% 6.99% 10.33% - 4.81% -
Total Cost 81,019 79,407 96,138 100,674 93,281 90,828 89,550 -6.42%
-
Net Worth 207,810 200,441 196,663 197,893 194,167 190,752 190,989 5.76%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - 9 - - - - -
Div Payout % - - 2.13% - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 207,810 200,441 196,663 197,893 194,167 190,752 190,989 5.76%
NOSH 90,352 90,289 90,212 90,362 90,310 90,404 90,089 0.19%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 9.06% 3.79% 0.44% 3.58% 3.02% -1.00% 1.11% -
ROE 3.88% 1.56% 0.22% 1.89% 1.50% -0.47% 0.53% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 98.60 91.41 107.04 115.55 106.51 99.48 100.52 -1.27%
EPS 8.93 3.46 0.47 4.14 3.22 -0.99 1.12 296.60%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 2.30 2.22 2.18 2.19 2.15 2.11 2.12 5.55%
Adjusted Per Share Value based on latest NOSH - 90,362
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 15.69 14.54 17.01 18.39 16.94 15.84 15.95 -1.08%
EPS 1.42 0.55 0.07 0.66 0.51 -0.16 0.18 293.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.366 0.353 0.3464 0.3486 0.342 0.336 0.3364 5.75%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.48 0.50 0.52 0.57 0.54 0.49 0.71 -
P/RPS 0.49 0.55 0.49 0.49 0.51 0.49 0.71 -21.81%
P/EPS 5.37 14.45 110.64 13.77 16.77 -49.49 63.39 -80.56%
EY 18.61 6.92 0.90 7.26 5.96 -2.02 1.58 413.82%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.23 0.24 0.26 0.25 0.23 0.33 -25.91%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 21/11/12 14/08/12 24/05/12 23/02/12 29/11/11 16/08/11 -
Price 0.465 0.52 0.56 0.55 0.57 0.57 0.62 -
P/RPS 0.47 0.57 0.52 0.48 0.54 0.57 0.62 -16.79%
P/EPS 5.21 15.03 119.15 13.29 17.70 -57.58 55.36 -79.16%
EY 19.21 6.65 0.84 7.53 5.65 -1.74 1.81 379.50%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.23 0.26 0.25 0.27 0.27 0.29 -21.85%

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