[HEVEA] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 13.0%
YoY- 1558.87%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 89,089 96,189 101,668 93,586 81,752 93,596 45,472 11.84%
PBT 5,566 3,243 10,156 7,705 -2,191 -1,356 6,413 -2.33%
Tax 2,504 -335 -2,120 3,397 1,430 7,030 -3,695 -
NP 8,070 2,908 8,036 11,102 -761 5,674 2,718 19.86%
-
NP to SH 8,070 2,908 8,036 11,102 -761 5,674 2,718 19.86%
-
Tax Rate -44.99% 10.33% 20.87% -44.09% - - 57.62% -
Total Cost 81,019 93,281 93,632 82,484 82,513 87,922 42,754 11.23%
-
Net Worth 207,810 194,167 180,887 90,427 141,328 129,599 125,553 8.75%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - 2,399 3,998 -
Div Payout % - - - - - 42.30% 147.11% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 207,810 194,167 180,887 90,427 141,328 129,599 125,553 8.75%
NOSH 90,352 90,310 90,443 90,427 90,595 79,999 79,970 2.05%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 9.06% 3.02% 7.90% 11.86% -0.93% 6.06% 5.98% -
ROE 3.88% 1.50% 4.44% 12.28% -0.54% 4.38% 2.16% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 98.60 106.51 112.41 103.49 90.24 117.00 56.86 9.59%
EPS 8.93 3.22 8.89 12.28 -0.84 7.09 3.40 17.44%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 5.00 -
NAPS 2.30 2.15 2.00 1.00 1.56 1.62 1.57 6.56%
Adjusted Per Share Value based on latest NOSH - 90,427
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 15.69 16.94 17.91 16.48 14.40 16.49 8.01 11.84%
EPS 1.42 0.51 1.42 1.96 -0.13 1.00 0.48 19.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.42 0.70 -
NAPS 0.366 0.342 0.3186 0.1593 0.2489 0.2283 0.2211 8.75%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.48 0.54 0.80 0.65 0.12 1.06 1.88 -
P/RPS 0.49 0.51 0.71 0.63 0.13 0.91 3.31 -27.24%
P/EPS 5.37 16.77 9.00 5.29 -14.29 14.95 55.31 -32.18%
EY 18.61 5.96 11.11 18.89 -7.00 6.69 1.81 47.40%
DY 0.00 0.00 0.00 0.00 0.00 2.83 2.66 -
P/NAPS 0.21 0.25 0.40 0.65 0.08 0.65 1.20 -25.19%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 23/02/12 24/02/11 25/02/10 27/02/09 22/02/08 02/03/07 -
Price 0.465 0.57 1.01 0.67 0.12 1.05 1.75 -
P/RPS 0.47 0.54 0.90 0.65 0.13 0.90 3.08 -26.87%
P/EPS 5.21 17.70 11.37 5.46 -14.29 14.80 51.49 -31.71%
EY 19.21 5.65 8.80 18.32 -7.00 6.75 1.94 46.48%
DY 0.00 0.00 0.00 0.00 0.00 2.86 2.86 -
P/NAPS 0.20 0.27 0.51 0.67 0.08 0.65 1.11 -24.82%

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