[HEVEA] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -94.73%
YoY- -94.08%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 418,752 414,308 417,660 385,472 357,700 296,400 304,612 5.44%
PBT 31,152 13,836 16,088 1,924 23,808 -22,128 21,128 6.68%
Tax -2,180 -1,532 -1,124 -568 -900 -2,600 -464 29.40%
NP 28,972 12,304 14,964 1,356 22,908 -24,728 20,664 5.79%
-
NP to SH 28,972 12,304 14,964 1,356 22,908 -24,728 20,664 5.79%
-
Tax Rate 7.00% 11.07% 6.99% 29.52% 3.78% - 2.20% -
Total Cost 389,780 402,004 402,696 384,116 334,792 321,128 283,948 5.41%
-
Net Worth 237,816 211,632 197,893 188,234 167,112 134,644 135,147 9.87%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 237,816 211,632 197,893 188,234 167,112 134,644 135,147 9.87%
NOSH 90,424 90,441 90,362 89,210 90,331 90,365 79,969 2.06%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 6.92% 2.97% 3.58% 0.35% 6.40% -8.34% 6.78% -
ROE 12.18% 5.81% 7.56% 0.72% 13.71% -18.37% 15.29% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 463.10 458.10 462.21 432.09 395.99 328.00 380.91 3.30%
EPS 32.04 13.60 16.56 1.52 25.36 -27.36 25.84 3.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.63 2.34 2.19 2.11 1.85 1.49 1.69 7.64%
Adjusted Per Share Value based on latest NOSH - 89,210
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 73.76 72.97 73.56 67.90 63.00 52.21 53.65 5.44%
EPS 5.10 2.17 2.64 0.24 4.03 -4.36 3.64 5.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4189 0.3728 0.3486 0.3315 0.2943 0.2372 0.238 9.87%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.45 0.635 0.57 1.17 0.69 0.11 1.04 -
P/RPS 0.31 0.14 0.12 0.27 0.17 0.03 0.27 2.32%
P/EPS 4.53 4.67 3.44 76.97 2.72 -0.40 4.02 2.00%
EY 22.10 21.42 29.05 1.30 36.75 -248.77 24.85 -1.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.27 0.26 0.55 0.37 0.07 0.62 -1.97%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 22/05/14 30/05/13 24/05/12 24/05/11 27/05/10 29/05/09 23/05/08 -
Price 1.52 0.81 0.55 1.00 0.68 0.21 1.07 -
P/RPS 0.33 0.18 0.12 0.23 0.17 0.06 0.28 2.77%
P/EPS 4.74 5.95 3.32 65.79 2.68 -0.77 4.14 2.28%
EY 21.08 16.80 30.11 1.52 37.29 -130.31 24.15 -2.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.35 0.25 0.47 0.37 0.14 0.63 -1.36%

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