[HEVEA] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -59.49%
YoY- -86.87%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 373,049 363,137 327,417 342,143 262,238 163,125 147,674 16.69%
PBT 3,894 28,410 18,933 -181 135 9,381 9,845 -14.31%
Tax -532 -2,699 1,525 1,076 6,682 -1,625 -791 -6.39%
NP 3,362 25,711 20,458 895 6,817 7,756 9,054 -15.21%
-
NP to SH 3,362 25,711 20,458 895 6,817 7,756 9,054 -15.21%
-
Tax Rate 13.66% 9.50% -8.05% - -4,949.63% 17.32% 8.03% -
Total Cost 369,687 337,426 306,959 341,248 255,421 155,369 138,620 17.75%
-
Net Worth 194,309 190,727 161,838 141,030 129,542 125,648 119,173 8.48%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - 2,398 4,001 - -
Div Payout % - - - - 35.19% 51.59% - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 194,309 190,727 161,838 141,030 129,542 125,648 119,173 8.48%
NOSH 90,376 90,392 90,412 90,404 79,964 80,030 79,982 2.05%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 0.90% 7.08% 6.25% 0.26% 2.60% 4.75% 6.13% -
ROE 1.73% 13.48% 12.64% 0.63% 5.26% 6.17% 7.60% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 412.77 401.73 362.14 378.46 327.94 203.83 184.63 14.34%
EPS 3.72 28.44 22.63 0.99 8.52 9.70 11.32 -16.92%
DPS 0.00 0.00 0.00 0.00 3.00 5.00 0.00 -
NAPS 2.15 2.11 1.79 1.56 1.62 1.57 1.49 6.29%
Adjusted Per Share Value based on latest NOSH - 90,595
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 65.52 63.78 57.51 60.09 46.06 28.65 25.94 16.69%
EPS 0.59 4.52 3.59 0.16 1.20 1.36 1.59 -15.22%
DPS 0.00 0.00 0.00 0.00 0.42 0.70 0.00 -
NAPS 0.3413 0.335 0.2842 0.2477 0.2275 0.2207 0.2093 8.48%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.54 0.80 0.65 0.12 1.06 1.88 1.15 -
P/RPS 0.13 0.20 0.18 0.03 0.32 0.92 0.62 -22.91%
P/EPS 14.52 2.81 2.87 12.12 12.43 19.40 10.16 6.12%
EY 6.89 35.55 34.81 8.25 8.04 5.15 9.84 -5.76%
DY 0.00 0.00 0.00 0.00 2.83 2.66 0.00 -
P/NAPS 0.25 0.38 0.36 0.08 0.65 1.20 0.77 -17.08%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 23/02/12 24/02/11 25/02/10 27/02/09 22/02/08 02/03/07 27/02/06 -
Price 0.57 1.01 0.67 0.12 1.05 1.75 1.05 -
P/RPS 0.14 0.25 0.19 0.03 0.32 0.86 0.57 -20.85%
P/EPS 15.32 3.55 2.96 12.12 12.32 18.06 9.28 8.70%
EY 6.53 28.16 33.77 8.25 8.12 5.54 10.78 -8.01%
DY 0.00 0.00 0.00 0.00 2.86 2.86 0.00 -
P/NAPS 0.27 0.48 0.37 0.08 0.65 1.11 0.70 -14.67%

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