[HEVEA] YoY 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- 19.4%
YoY- 19.75%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 94,515 96,562 90,559 95,713 76,376 95,397 70,403 5.02%
PBT 4,575 692 1,060 7,027 6,354 -896 2,363 11.62%
Tax -462 -268 -51 -189 -644 -72 -96 29.90%
NP 4,113 424 1,009 6,838 5,710 -968 2,267 10.42%
-
NP to SH 4,113 424 1,009 6,838 5,710 -968 2,267 10.42%
-
Tax Rate 10.10% 38.73% 4.81% 2.69% 10.14% - 4.06% -
Total Cost 90,402 96,138 89,550 88,875 70,666 96,365 68,136 4.82%
-
Net Worth 216,045 196,663 190,989 177,176 140,015 147,461 126,567 9.31%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - 9 - - - - - -
Div Payout % - 2.13% - - - - - -
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 216,045 196,663 190,989 177,176 140,015 147,461 126,567 9.31%
NOSH 90,395 90,212 90,089 90,396 90,332 90,467 80,106 2.03%
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 4.35% 0.44% 1.11% 7.14% 7.48% -1.01% 3.22% -
ROE 1.90% 0.22% 0.53% 3.86% 4.08% -0.66% 1.79% -
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 104.56 107.04 100.52 105.88 84.55 105.45 87.89 2.93%
EPS 4.55 0.47 1.12 7.56 6.32 -1.07 2.83 8.22%
DPS 0.00 0.01 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 16.60 16.96 15.91 16.81 13.41 16.75 12.37 5.01%
EPS 0.72 0.07 0.18 1.20 1.00 -0.17 0.40 10.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3794 0.3454 0.3354 0.3112 0.2459 0.259 0.2223 9.30%
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 0.68 0.49 0.71 0.52 0.28 0.92 1.73 -14.40%
P/EPS 15.71 110.64 63.39 7.27 3.80 -90.65 53.71 -18.51%
EY 6.36 0.90 1.58 13.75 26.34 -1.10 1.86 22.71%
DY 0.00 0.02 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 0.71 0.52 0.62 0.60 0.30 0.83 1.59 -12.56%
P/EPS 16.26 119.15 55.36 8.33 3.96 -82.24 49.47 -16.91%
EY 6.15 0.84 1.81 12.01 25.28 -1.22 2.02 20.36%
DY 0.00 0.02 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