[HEVEA] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Annualized Quarter Result
Revenue	373,854	370,276	300,952	343,100	258,450	157,918	139,874	17.79%
YoY %	0.97%	23.03%	-12.28%	32.75%	63.66%	12.90%	-	-
Horiz. %	267.28%	264.72%	215.16%	245.29%	184.77%	112.90%	100.00%	-
PBT	3,080	25,968	1,646	8,770	1,534	132	9,068	-16.46%
YoY %	-88.14%	1,477.64%	-81.23%	471.71%	1,062.12%	-98.54%	-	-
Horiz. %	33.97%	286.37%	18.15%	96.71%	16.92%	1.46%	100.00%	-
Tax	-384	-828	-2,588	-374	-532	4,558	-1,002	-14.76%
YoY %	53.62%	68.01%	-591.98%	29.70%	-111.67%	554.89%	-	-
Horiz. %	38.32%	82.63%	258.28%	37.33%	53.09%	-454.89%	100.00%	-
NP	2,696	25,140	-942	8,396	1,002	4,690	8,066	-16.68%
YoY %	-89.28%	2,768.79%	-111.22%	737.92%	-78.64%	-41.85%	-	-
Horiz. %	33.42%	311.68%	-11.68%	104.09%	12.42%	58.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,696	25,140	-942	8,396	1,002	4,690	8,066	-16.68%
YoY %	-89.28%	2,768.79%	-111.22%	737.92%	-78.64%	-41.85%	-	-
Horiz. %	33.42%	311.68%	-11.68%	104.09%	12.42%	58.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.47%	3.19%	157.23%	4.26%	34.68%	-3,453.03%	11.05%	-
YoY %	290.91%	-97.97%	3,590.85%	-87.72%	101.00%	-31,349.14%	-	-
Horiz. %	112.85%	28.87%	1,422.90%	38.55%	313.85%	-31,249.14%	100.00%	-
Total Cost	371,158	345,136	301,894	334,704	257,448	153,228	131,808	18.82%
YoY %	7.54%	14.32%	-9.80%	30.01%	68.02%	16.25%	-	-
Horiz. %	281.59%	261.85%	229.04%	253.93%	195.32%	116.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	191,795	177,118	140,692	147,472	125,647	121,651	112,027	9.37%
YoY %	8.29%	25.89%	-4.60%	17.37%	3.28%	8.59%	-	-
Horiz. %	171.20%	158.10%	125.59%	131.64%	112.16%	108.59%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	191,795	177,118	140,692	147,472	125,647	121,651	112,027	9.37%
YoY %	8.29%	25.89%	-4.60%	17.37%	3.28%	8.59%	-	-
Horiz. %	171.20%	158.10%	125.59%	131.64%	112.16%	108.59%	100.00%	-
NOSH	90,469	90,366	90,769	90,474	79,523	80,034	80,019	2.06%
YoY %	0.11%	-0.44%	0.33%	13.77%	-0.64%	0.02%	-	-
Horiz. %	113.06%	112.93%	113.43%	113.07%	99.38%	100.02%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	0.72%	6.79%	-0.31%	2.45%	0.39%	2.97%	5.77%	-
YoY %	-89.40%	2,290.32%	-112.65%	528.21%	-86.87%	-48.53%	-	-
Horiz. %	12.48%	117.68%	-5.37%	42.46%	6.76%	51.47%	100.00%	-
ROE	1.41%	14.19%	-0.67%	5.69%	0.80%	3.86%	7.20%	-
YoY %	-90.06%	2,217.91%	-111.78%	611.25%	-79.27%	-46.39%	-	-
Horiz. %	19.58%	197.08%	-9.31%	79.03%	11.11%	53.61%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	413.24	409.75	331.56	379.22	325.00	197.31	174.80	15.41%
YoY %	0.85%	23.58%	-12.57%	16.68%	64.72%	12.88%	-	-
Horiz. %	236.41%	234.41%	189.68%	216.95%	185.93%	112.88%	100.00%	-
EPS	2.98	27.80	-1.04	9.28	1.26	5.86	10.08	-18.37%
YoY %	-89.28%	2,773.08%	-111.21%	636.51%	-78.50%	-41.87%	-	-
Horiz. %	29.56%	275.79%	-10.32%	92.06%	12.50%	58.13%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.12	1.96	1.55	1.63	1.58	1.52	1.40	7.15%
YoY %	8.16%	26.45%	-4.91%	3.16%	3.95%	8.57%	-	-
Horiz. %	151.43%	140.00%	110.71%	116.43%	112.86%	108.57%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 90,467
RPS	65.66	65.03	52.86	60.26	45.39	27.74	24.57	17.79%
YoY %	0.97%	23.02%	-12.28%	32.76%	63.63%	12.90%	-	-
Horiz. %	267.24%	264.67%	215.14%	245.26%	184.74%	112.90%	100.00%	-
EPS	0.47	4.42	-0.17	1.47	0.18	0.82	1.42	-16.82%
YoY %	-89.37%	2,700.00%	-111.56%	716.67%	-78.05%	-42.25%	-	-
Horiz. %	33.10%	311.27%	-11.97%	103.52%	12.68%	57.75%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.3369	0.3111	0.2471	0.259	0.2207	0.2137	0.1968	9.36%
YoY %	8.29%	25.90%	-4.59%	17.35%	3.28%	8.59%	-	-
Horiz. %	171.19%	158.08%	125.56%	131.61%	112.14%	108.59%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	0.71	0.55	0.24	0.97	1.52	1.08	1.40	-
P/RPS	0.17	0.13	0.07	0.26	0.47	0.55	0.80	-22.74%
YoY %	30.77%	85.71%	-73.08%	-44.68%	-14.55%	-31.25%	-	-
Horiz. %	21.25%	16.25%	8.75%	32.50%	58.75%	68.75%	100.00%	-
P/EPS	23.83	1.98	-23.13	10.45	120.63	18.43	13.89	9.40%
YoY %	1,103.54%	108.56%	-321.34%	-91.34%	554.53%	32.69%	-	-
Horiz. %	171.56%	14.25%	-166.52%	75.23%	868.47%	132.69%	100.00%	-
EY	4.20	50.58	-4.32	9.57	0.83	5.43	7.20	-8.58%
YoY %	-91.70%	1,270.83%	-145.14%	1,053.01%	-84.71%	-24.58%	-	-
Horiz. %	58.33%	702.50%	-60.00%	132.92%	11.53%	75.42%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.33	0.28	0.15	0.60	0.96	0.71	1.00	-16.86%
YoY %	17.86%	86.67%	-75.00%	-37.50%	35.21%	-29.00%	-	-
Horiz. %	33.00%	28.00%	15.00%	60.00%	96.00%	71.00%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	16/08/11	25/08/10	21/08/09	26/08/08	24/08/07	29/08/06	30/08/05	-
Price	0.62	0.63	0.25	0.88	1.40	1.46	1.15	-
P/RPS	0.15	0.15	0.08	0.23	0.43	0.74	0.66	-21.87%
YoY %	0.00%	87.50%	-65.22%	-46.51%	-41.89%	12.12%	-	-
Horiz. %	22.73%	22.73%	12.12%	34.85%	65.15%	112.12%	100.00%	-
P/EPS	20.81	2.26	-24.09	9.48	111.11	24.91	11.41	10.52%
YoY %	820.80%	109.38%	-354.11%	-91.47%	346.05%	118.32%	-	-
Horiz. %	182.38%	19.81%	-211.13%	83.09%	973.79%	218.32%	100.00%	-
EY	4.81	44.16	-4.15	10.55	0.90	4.01	8.77	-9.52%
YoY %	-89.11%	1,164.10%	-139.34%	1,072.22%	-77.56%	-54.28%	-	-
Horiz. %	54.85%	503.53%	-47.32%	120.30%	10.26%	45.72%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.29	0.32	0.16	0.54	0.89	0.96	0.82	-15.89%
YoY %	-9.38%	100.00%	-70.37%	-39.33%	-7.29%	17.07%	-	-
Horiz. %	35.37%	39.02%	19.51%	65.85%	108.54%	117.07%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos