[HEVEA] QoQ TTM 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- 101.22%
YoY- -66.71%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 372,597 379,697 387,099 381,096 373,049 378,528 364,926 1.39%
PBT 13,861 11,538 7,067 7,435 3,894 10,807 16,967 -12.55%
Tax 1,498 -1,341 -889 -672 -533 -2,318 -2,478 -
NP 15,359 10,197 6,178 6,763 3,361 8,489 14,489 3.94%
-
NP to SH 15,359 10,197 6,178 6,763 3,361 8,489 14,489 3.94%
-
Tax Rate -10.81% 11.62% 12.58% 9.04% 13.69% 21.45% 14.60% -
Total Cost 357,238 369,500 380,921 374,333 369,688 370,039 350,437 1.28%
-
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 9 9 - - - - -
Div Payout % 0.06% 0.09% 0.15% - - - - -
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 4.12% 2.69% 1.60% 1.77% 0.90% 2.24% 3.97% -
ROE 7.39% 5.09% 3.14% 3.42% 1.73% 4.45% 7.59% -
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 412.38 420.54 429.10 421.74 413.07 418.71 405.07 1.19%
EPS 17.00 11.29 6.85 7.48 3.72 9.39 16.08 3.76%
DPS 0.01 0.01 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 65.63 66.88 68.18 67.12 65.71 66.67 64.28 1.38%
EPS 2.71 1.80 1.09 1.19 0.59 1.50 2.55 4.12%
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 0.12 0.12 0.12 0.14 0.13 0.12 0.18 -23.59%
P/EPS 2.82 4.43 7.59 7.62 14.51 5.22 4.41 -25.67%
EY 35.41 22.59 13.17 13.13 6.89 19.16 22.65 34.51%
DY 0.02 0.02 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 0.11 0.12 0.13 0.13 0.14 0.14 0.15 -18.60%
P/EPS 2.74 4.60 8.18 7.35 15.32 6.07 3.86 -20.34%
EY 36.56 21.72 12.23 13.61 6.53 16.47 25.94 25.57%
DY 0.02 0.02 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