[HEVEA] QoQ TTM 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- 50.62%
YoY- 356.98%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 373,463 369,712 371,759 372,597 379,697 387,099 381,096 -1.33%
PBT 19,646 17,181 13,298 13,861 11,538 7,067 7,435 91.01%
Tax 1,114 1,202 1,396 1,498 -1,341 -889 -672 -
NP 20,760 18,383 14,694 15,359 10,197 6,178 6,763 111.07%
-
NP to SH 20,760 18,383 14,694 15,359 10,197 6,178 6,763 111.07%
-
Tax Rate -5.67% -7.00% -10.50% -10.81% 11.62% 12.58% 9.04% -
Total Cost 352,703 351,329 357,065 357,238 369,500 380,921 374,333 -3.88%
-
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 9 9 9 - -
Div Payout % - - 0.06% 0.06% 0.09% 0.15% - -
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 5.56% 4.97% 3.95% 4.12% 2.69% 1.60% 1.77% -
ROE 9.37% 8.51% 6.94% 7.39% 5.09% 3.14% 3.42% -
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 412.85 408.99 411.05 412.38 420.54 429.10 421.74 -1.40%
EPS 22.95 20.34 16.25 17.00 11.29 6.85 7.48 111.00%
DPS 0.00 0.00 0.01 0.01 0.01 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 65.78 65.12 65.48 65.63 66.88 68.18 67.12 -1.33%
EPS 3.66 3.24 2.59 2.71 1.80 1.09 1.19 111.34%
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 0.19 0.17 0.15 0.12 0.12 0.12 0.14 22.55%
P/EPS 3.40 3.52 3.91 2.82 4.43 7.59 7.62 -41.57%
EY 29.42 28.44 25.59 35.41 22.59 13.17 13.13 71.14%
DY 0.00 0.00 0.02 0.02 0.02 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 0.21 0.18 0.20 0.11 0.12 0.13 0.13 37.63%
P/EPS 3.86 3.64 4.99 2.74 4.60 8.18 7.35 -34.88%
EY 25.93 27.48 20.06 36.56 21.72 12.23 13.61 53.62%
DY 0.00 0.00 0.01 0.02 0.02 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