[HEVEA] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 96.19%
YoY- -111.22%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 401,952 373,854 370,276 300,952 343,100 258,450 157,918 16.83%
PBT 9,426 3,080 25,968 1,646 8,770 1,534 132 103.55%
Tax -1,096 -384 -828 -2,588 -374 -532 4,558 -
NP 8,330 2,696 25,140 -942 8,396 1,002 4,690 10.03%
-
NP to SH 8,330 2,696 25,140 -942 8,396 1,002 4,690 10.03%
-
Tax Rate 11.63% 12.47% 3.19% 157.23% 4.26% 34.68% -3,453.03% -
Total Cost 393,622 371,158 345,136 301,894 334,704 257,448 153,228 17.01%
-
Net Worth 196,956 191,795 177,118 140,692 147,472 125,647 121,651 8.35%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 196,956 191,795 177,118 140,692 147,472 125,647 121,651 8.35%
NOSH 90,347 90,469 90,366 90,769 90,474 79,523 80,034 2.03%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 2.07% 0.72% 6.79% -0.31% 2.45% 0.39% 2.97% -
ROE 4.23% 1.41% 14.19% -0.67% 5.69% 0.80% 3.86% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 444.90 413.24 409.75 331.56 379.22 325.00 197.31 14.49%
EPS 9.22 2.98 27.80 -1.04 9.28 1.26 5.86 7.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.12 1.96 1.55 1.63 1.58 1.52 6.18%
Adjusted Per Share Value based on latest NOSH - 90,332
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 70.80 65.85 65.22 53.01 60.43 45.52 27.81 16.83%
EPS 1.47 0.47 4.43 -0.17 1.48 0.18 0.83 9.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3469 0.3378 0.312 0.2478 0.2598 0.2213 0.2143 8.35%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.52 0.71 0.55 0.24 0.97 1.52 1.08 -
P/RPS 0.12 0.17 0.13 0.07 0.26 0.47 0.55 -22.39%
P/EPS 5.64 23.83 1.98 -23.13 10.45 120.63 18.43 -17.89%
EY 17.73 4.20 50.58 -4.32 9.57 0.83 5.43 21.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.33 0.28 0.15 0.60 0.96 0.71 -16.52%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 14/08/12 16/08/11 25/08/10 21/08/09 26/08/08 24/08/07 29/08/06 -
Price 0.56 0.62 0.63 0.25 0.88 1.40 1.46 -
P/RPS 0.13 0.15 0.15 0.08 0.23 0.43 0.74 -25.14%
P/EPS 6.07 20.81 2.26 -24.09 9.48 111.11 24.91 -20.95%
EY 16.46 4.81 44.16 -4.15 10.55 0.90 4.01 26.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.29 0.32 0.16 0.54 0.89 0.96 -19.54%

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