[HEVEA] YoY Quarter Result on 30-Jun-2009 [#2]

Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 192.36%
YoY- 689.88%
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 96,562 90,559 95,713 76,376 95,397 70,403 40,777 15.43%
PBT 692 1,060 7,027 6,354 -896 2,363 532 4.47%
Tax -268 -51 -189 -644 -72 -96 -33 41.73%
NP 424 1,009 6,838 5,710 -968 2,267 499 -2.67%
-
NP to SH 424 1,009 6,838 5,710 -968 2,267 499 -2.67%
-
Tax Rate 38.73% 4.81% 2.69% 10.14% - 4.06% 6.20% -
Total Cost 96,138 89,550 88,875 70,666 96,365 68,136 40,278 15.58%
-
Net Worth 196,663 190,989 177,176 140,015 147,461 126,567 122,335 8.22%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 9 - - - - - - -
Div Payout % 2.13% - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 196,663 190,989 177,176 140,015 147,461 126,567 122,335 8.22%
NOSH 90,212 90,089 90,396 90,332 90,467 80,106 80,483 1.91%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 0.44% 1.11% 7.14% 7.48% -1.01% 3.22% 1.22% -
ROE 0.22% 0.53% 3.86% 4.08% -0.66% 1.79% 0.41% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 107.04 100.52 105.88 84.55 105.45 87.89 50.66 13.26%
EPS 0.47 1.12 7.56 6.32 -1.07 2.83 0.62 -4.50%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.12 1.96 1.55 1.63 1.58 1.52 6.18%
Adjusted Per Share Value based on latest NOSH - 90,332
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 17.01 15.95 16.86 13.45 16.80 12.40 7.18 15.44%
EPS 0.07 0.18 1.20 1.01 -0.17 0.40 0.09 -4.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3464 0.3364 0.3121 0.2466 0.2597 0.2229 0.2155 8.22%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.52 0.71 0.55 0.24 0.97 1.52 1.08 -
P/RPS 0.49 0.71 0.52 0.28 0.92 1.73 2.13 -21.70%
P/EPS 110.64 63.39 7.27 3.80 -90.65 53.71 174.19 -7.27%
EY 0.90 1.58 13.75 26.34 -1.10 1.86 0.57 7.90%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.33 0.28 0.15 0.60 0.96 0.71 -16.52%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 14/08/12 16/08/11 25/08/10 21/08/09 26/08/08 24/08/07 29/08/06 -
Price 0.56 0.62 0.63 0.25 0.88 1.40 1.46 -
P/RPS 0.52 0.62 0.60 0.30 0.83 1.59 2.88 -24.80%
P/EPS 119.15 55.36 8.33 3.96 -82.24 49.47 235.48 -10.72%
EY 0.84 1.81 12.01 25.28 -1.22 2.02 0.42 12.23%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.29 0.32 0.16 0.54 0.89 0.96 -19.54%

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