[HEVEA] YoY Cumulative 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- 40.61%
YoY- 88.92%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 284,373 283,507 276,860 261,469 233,831 260,391 192,057 6.75%
PBT 14,078 8,294 650 18,254 11,228 2,010 1,394 46.96%
Tax -1,390 -1,005 -196 -579 -1,872 -353 -348 25.93%
NP 12,688 7,289 454 17,675 9,356 1,657 1,046 51.52%
-
NP to SH 12,688 7,289 454 17,675 9,356 1,657 1,046 51.52%
-
Tax Rate 9.87% 12.12% 30.15% 3.17% 16.67% 17.56% 24.96% -
Total Cost 271,685 276,218 276,406 243,794 224,475 258,734 191,011 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 - 9 - - - - - -
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 90,800 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 5.73% 3.63% 0.24% 9.68% 6.24% 1.17% 0.85% -
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 314.68 313.50 304.91 289.21 258.70 287.58 240.53 4.57%
EPS 14.04 8.06 0.50 19.55 10.35 1.83 1.31 48.43%
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 50.09 49.94 48.76 46.05 41.19 45.86 33.83 6.75%
EPS 2.23 1.28 0.08 3.11 1.65 0.29 0.18 52.05%
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 0.25 0.16 0.16 0.21 0.14 0.27 0.52 -11.48%
P/EPS 5.56 6.20 98.00 3.12 3.38 43.17 95.42 -37.70%
EY 18.00 16.12 1.02 32.05 29.57 2.32 1.05 60.50%
DY 0.00 0.02 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 0.28 0.17 0.19 0.22 0.24 0.08 0.43 -6.89%
P/EPS 6.30 6.45 114.00 3.22 5.99 12.02 78.63 -34.31%
EY 15.86 15.50 0.88 31.03 16.70 8.32 1.27 52.25%
DY 0.00 0.02 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