[HEVEA] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 1424.27%
YoY- 464.63%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 378,009 369,146 348,625 311,774 347,188 256,076 156,870 15.77%
PBT 11,058 866 24,338 14,970 2,680 1,858 3,954 18.67%
Tax -1,340 -261 -772 -2,496 -470 -464 2,761 -
NP 9,718 605 23,566 12,474 2,209 1,394 6,716 6.34%
-
NP to SH 9,718 605 23,566 12,474 2,209 1,394 6,716 6.34%
-
Tax Rate 12.12% 30.14% 3.17% 16.67% 17.54% 24.97% -69.83% -
Total Cost 368,290 368,541 325,058 299,300 344,978 254,681 150,154 16.11%
-
Net Worth 200,764 191,587 182,626 150,041 142,157 123,763 123,126 8.48%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 12 - - - - - - -
Div Payout % 0.12% - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 200,764 191,587 182,626 150,041 142,157 123,763 123,126 8.48%
NOSH 90,434 90,799 90,409 90,386 90,546 79,847 79,952 2.07%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.57% 0.16% 6.76% 4.00% 0.64% 0.54% 4.28% -
ROE 4.84% 0.32% 12.90% 8.31% 1.55% 1.13% 5.45% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 417.99 406.55 385.61 344.94 383.44 320.71 196.21 13.42%
EPS 10.75 0.67 26.07 13.80 2.44 1.75 8.40 4.19%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 2.11 2.02 1.66 1.57 1.55 1.54 6.27%
Adjusted Per Share Value based on latest NOSH - 90,404
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 66.58 65.02 61.41 54.91 61.15 45.10 27.63 15.77%
EPS 1.71 0.11 4.15 2.20 0.39 0.25 1.18 6.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3536 0.3375 0.3217 0.2643 0.2504 0.218 0.2169 8.47%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.50 0.49 0.61 0.35 0.79 1.25 1.46 -
P/RPS 0.12 0.12 0.16 0.10 0.21 0.39 0.74 -26.13%
P/EPS 4.65 73.50 2.34 2.54 32.38 71.56 17.38 -19.71%
EY 21.49 1.36 42.73 39.43 3.09 1.40 5.75 24.54%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.30 0.21 0.50 0.81 0.95 -21.03%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 29/11/11 19/11/10 20/11/09 21/11/08 23/11/07 20/11/06 -
Price 0.52 0.57 0.63 0.62 0.22 1.03 1.74 -
P/RPS 0.12 0.14 0.16 0.18 0.06 0.32 0.89 -28.36%
P/EPS 4.84 85.50 2.42 4.49 9.02 58.97 20.71 -21.49%
EY 20.67 1.17 41.38 22.26 11.09 1.70 4.83 27.39%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.27 0.31 0.37 0.14 0.66 1.13 -23.28%

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