[HEVEA] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 119.49%
YoY- 2768.79%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 198,091 200,976 186,927 185,138 150,476 171,550 129,225 7.37%
PBT 8,033 4,713 1,540 12,984 823 4,385 767 47.86%
Tax -845 -548 -192 -414 -1,294 -187 -266 21.22%
NP 7,188 4,165 1,348 12,570 -471 4,198 501 55.81%
-
NP to SH 7,188 4,165 1,348 12,570 -471 4,198 501 55.81%
-
Tax Rate 10.52% 11.63% 12.47% 3.19% 157.23% 4.26% 34.68% -
Total Cost 190,903 196,811 185,579 172,568 150,947 167,352 128,724 6.78%
-
Net Worth 216,092 196,956 191,795 177,118 140,692 147,472 125,647 9.44%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 216,092 196,956 191,795 177,118 140,692 147,472 125,647 9.44%
NOSH 90,415 90,347 90,469 90,366 90,769 90,474 79,523 2.16%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 3.63% 2.07% 0.72% 6.79% -0.31% 2.45% 0.39% -
ROE 3.33% 2.11% 0.70% 7.10% -0.33% 2.85% 0.40% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 219.09 222.45 206.62 204.87 165.78 189.61 162.50 5.10%
EPS 7.95 4.61 1.49 13.90 -0.52 4.64 0.63 52.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.39 2.18 2.12 1.96 1.55 1.63 1.58 7.13%
Adjusted Per Share Value based on latest NOSH - 90,396
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 34.89 35.40 32.92 32.61 26.50 30.22 22.76 7.37%
EPS 1.27 0.73 0.24 2.21 -0.08 0.74 0.09 55.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3806 0.3469 0.3378 0.312 0.2478 0.2598 0.2213 9.44%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.715 0.52 0.71 0.55 0.24 0.97 1.52 -
P/RPS 0.33 0.23 0.34 0.27 0.14 0.51 0.94 -15.99%
P/EPS 8.99 11.28 47.65 3.95 -46.25 20.91 241.27 -42.17%
EY 11.12 8.87 2.10 25.29 -2.16 4.78 0.41 73.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.24 0.33 0.28 0.15 0.60 0.96 -17.60%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 22/08/13 14/08/12 16/08/11 25/08/10 21/08/09 26/08/08 24/08/07 -
Price 0.74 0.56 0.62 0.63 0.25 0.88 1.40 -
P/RPS 0.34 0.25 0.30 0.31 0.15 0.46 0.86 -14.31%
P/EPS 9.31 12.15 41.61 4.53 -48.18 18.97 222.22 -41.03%
EY 10.74 8.23 2.40 22.08 -2.08 5.27 0.45 69.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.26 0.29 0.32 0.16 0.54 0.89 -16.10%

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