[HEVEA] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
19-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -6.26%
YoY- 88.92%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 379,164 378,009 369,146 348,625 311,774 347,188 256,076 6.75%
PBT 18,770 11,058 866 24,338 14,970 2,680 1,858 46.97%
Tax -1,853 -1,340 -261 -772 -2,496 -470 -464 25.93%
NP 16,917 9,718 605 23,566 12,474 2,209 1,394 51.53%
-
NP to SH 16,917 9,718 605 23,566 12,474 2,209 1,394 51.53%
-
Tax Rate 9.87% 12.12% 30.14% 3.17% 16.67% 17.54% 24.97% -
Total Cost 362,246 368,290 368,541 325,058 299,300 344,978 254,681 6.04%
-
Net Worth 221,407 200,764 191,587 182,626 150,041 142,157 123,763 10.16%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - 12 - - - - - -
Div Payout % - 0.12% - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 221,407 200,764 191,587 182,626 150,041 142,157 123,763 10.16%
NOSH 90,370 90,434 90,799 90,409 90,386 90,546 79,847 2.08%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 4.46% 2.57% 0.16% 6.76% 4.00% 0.64% 0.54% -
ROE 7.64% 4.84% 0.32% 12.90% 8.31% 1.55% 1.13% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 419.57 417.99 406.55 385.61 344.94 383.44 320.71 4.57%
EPS 18.72 10.75 0.67 26.07 13.80 2.44 1.75 48.38%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.45 2.22 2.11 2.02 1.66 1.57 1.55 7.92%
Adjusted Per Share Value based on latest NOSH - 90,353
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 66.78 66.58 65.02 61.41 54.91 61.15 45.10 6.75%
EPS 2.98 1.71 0.11 4.15 2.20 0.39 0.25 51.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.3536 0.3375 0.3217 0.2643 0.2504 0.218 10.16%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.78 0.50 0.49 0.61 0.35 0.79 1.25 -
P/RPS 0.19 0.12 0.12 0.16 0.10 0.21 0.39 -11.28%
P/EPS 4.17 4.65 73.50 2.34 2.54 32.38 71.56 -37.70%
EY 24.00 21.49 1.36 42.73 39.43 3.09 1.40 60.50%
DY 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.23 0.23 0.30 0.21 0.50 0.81 -14.32%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 13/11/13 21/11/12 29/11/11 19/11/10 20/11/09 21/11/08 23/11/07 -
Price 0.885 0.52 0.57 0.63 0.62 0.22 1.03 -
P/RPS 0.21 0.12 0.14 0.16 0.18 0.06 0.32 -6.77%
P/EPS 4.73 4.84 85.50 2.42 4.49 9.02 58.97 -34.30%
EY 21.15 20.67 1.17 41.38 22.26 11.09 1.70 52.16%
DY 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.23 0.27 0.31 0.37 0.14 0.66 -9.60%

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