[HEVEA] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -87.78%
YoY- -86.67%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 315,583 321,070 340,091 342,144 353,988 327,979 302,985 2.75%
PBT 9,035 -3,744 -10,994 -180 655 3,657 6,916 19.48%
Tax -443 -30 542 1,076 6,676 6,760 6,736 -
NP 8,592 -3,774 -10,452 896 7,331 10,417 13,652 -26.53%
-
NP to SH 8,592 -3,774 -10,452 896 7,331 10,417 13,652 -26.53%
-
Tax Rate 4.90% - - - -1,019.24% -184.85% -97.40% -
Total Cost 306,991 324,844 350,543 341,248 346,657 317,562 289,333 4.02%
-
Net Worth 150,071 140,015 134,644 141,328 141,970 147,461 135,147 7.22%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - 2,399 2,399 2,399 -
Div Payout % - - - - 32.74% 23.04% 17.58% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 150,071 140,015 134,644 141,328 141,970 147,461 135,147 7.22%
NOSH 90,404 90,332 90,365 90,595 90,427 90,467 79,969 8.51%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 2.72% -1.18% -3.07% 0.26% 2.07% 3.18% 4.51% -
ROE 5.73% -2.70% -7.76% 0.63% 5.16% 7.06% 10.10% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 349.08 355.43 376.35 377.66 391.46 362.54 378.88 -5.31%
EPS 9.50 -4.18 -11.57 0.99 8.11 11.51 17.07 -32.31%
DPS 0.00 0.00 0.00 0.00 2.65 2.65 3.00 -
NAPS 1.66 1.55 1.49 1.56 1.57 1.63 1.69 -1.18%
Adjusted Per Share Value based on latest NOSH - 90,595
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 55.59 56.55 59.90 60.26 62.35 57.77 53.37 2.75%
EPS 1.51 -0.66 -1.84 0.16 1.29 1.83 2.40 -26.55%
DPS 0.00 0.00 0.00 0.00 0.42 0.42 0.42 -
NAPS 0.2643 0.2466 0.2372 0.2489 0.2501 0.2597 0.238 7.23%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.35 0.24 0.11 0.12 0.79 0.97 1.04 -
P/RPS 0.10 0.07 0.03 0.03 0.20 0.27 0.27 -48.39%
P/EPS 3.68 -5.74 -0.95 12.13 9.74 8.42 6.09 -28.50%
EY 27.15 -17.41 -105.15 8.24 10.26 11.87 16.42 39.78%
DY 0.00 0.00 0.00 0.00 3.36 2.73 2.88 -
P/NAPS 0.21 0.15 0.07 0.08 0.50 0.60 0.62 -51.37%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 21/08/09 29/05/09 27/02/09 21/11/08 26/08/08 23/05/08 -
Price 0.62 0.25 0.21 0.12 0.22 0.88 1.07 -
P/RPS 0.18 0.07 0.06 0.03 0.06 0.24 0.28 -25.49%
P/EPS 6.52 -5.98 -1.82 12.13 2.71 7.64 6.27 2.63%
EY 15.33 -16.71 -55.08 8.24 36.85 13.08 15.95 -2.60%
DY 0.00 0.00 0.00 0.00 12.06 3.01 2.80 -
P/NAPS 0.37 0.16 0.14 0.08 0.14 0.54 0.63 -29.84%

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