[HEVEA] YoY TTM 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- 3.49%
YoY- 987.44%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 369,712 387,099 364,926 362,079 321,070 327,979 213,391 9.58%
PBT 17,181 7,067 16,967 31,088 -3,744 3,657 10,081 9.28%
Tax 1,202 -889 -2,478 2,404 -30 6,760 -4,171 -
NP 18,383 6,178 14,489 33,492 -3,774 10,417 5,910 20.79%
-
NP to SH 18,383 6,178 14,489 33,492 -3,774 10,417 5,910 20.79%
-
Tax Rate -7.00% 12.58% 14.60% -7.73% - -184.85% 41.37% -
Total Cost 351,329 380,921 350,437 328,587 324,844 317,562 207,481 9.16%
-
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 - - - 2,399 3,998 -
Div Payout % - 0.15% - - - 23.04% 67.66% -
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 4.97% 1.60% 3.97% 9.25% -1.18% 3.18% 2.77% -
ROE 8.51% 3.14% 7.59% 18.90% -2.70% 7.06% 4.67% -
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 408.99 429.10 405.07 400.55 355.43 362.54 266.39 7.39%
EPS 20.34 6.85 16.08 37.05 -4.18 11.51 7.38 18.39%
DPS 0.00 0.01 0.00 0.00 0.00 2.65 5.00 -
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 65.12 68.18 64.28 63.77 56.55 57.77 37.59 9.58%
EPS 3.24 1.09 2.55 5.90 -0.66 1.83 1.04 20.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.42 0.70 -
NAPS 0.3805 0.3464 0.3364 0.3121 0.2466 0.2597 0.2229 9.31%
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 0.17 0.12 0.18 0.14 0.07 0.27 0.57 -18.24%
P/EPS 3.52 7.59 4.41 1.48 -5.74 8.42 20.60 -25.48%
EY 28.44 13.17 22.65 67.36 -17.41 11.87 4.85 34.25%
DY 0.00 0.02 0.00 0.00 0.00 2.73 3.29 -
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 0.18 0.13 0.15 0.16 0.07 0.24 0.53 -16.45%
P/EPS 3.64 8.18 3.86 1.70 -5.98 7.64 18.98 -24.04%
EY 27.48 12.23 25.94 58.81 -16.71 13.08 5.27 31.65%
DY 0.00 0.02 0.00 0.00 0.00 3.01 3.57 -
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