[HEVEA] YoY TTM 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- 138.07%
YoY- 2182.92%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 372,597 373,049 363,137 327,417 342,144 285,654 163,125 14.74%
PBT 13,861 3,894 28,405 18,931 -180 38 9,379 6.72%
Tax 1,498 -533 -2,699 1,524 1,076 6,682 -1,624 -
NP 15,359 3,361 25,706 20,455 896 6,720 7,755 12.05%
-
NP to SH 15,359 3,361 25,706 20,455 896 6,720 7,755 12.05%
-
Tax Rate -10.81% 13.69% 9.50% -8.05% - -17,584.21% 17.32% -
Total Cost 357,238 369,688 337,431 306,962 341,248 278,934 155,370 14.87%
-
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 9 - - - - 2,399 3,998 -63.76%
Div Payout % 0.06% - - - - 35.71% 51.56% -
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 4.12% 0.90% 7.08% 6.25% 0.26% 2.35% 4.75% -
ROE 7.39% 1.73% 14.21% 22.62% 0.63% 5.19% 6.18% -
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 412.38 413.07 401.51 362.08 377.66 357.07 203.98 12.43%
EPS 17.00 3.72 28.42 22.62 0.99 8.40 9.70 9.79%
DPS 0.01 0.00 0.00 0.00 0.00 3.00 5.00 -64.47%
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 65.44 65.52 63.78 57.51 60.09 50.17 28.65 14.74%
EPS 2.70 0.59 4.51 3.59 0.16 1.18 1.36 12.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.42 0.70 -
NAPS 0.365 0.341 0.3177 0.1588 0.2482 0.2276 0.2205 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 0.12 0.13 0.20 0.18 0.03 0.30 0.92 -28.76%
P/EPS 2.82 14.51 2.81 2.87 12.13 12.62 19.39 -27.46%
EY 35.41 6.89 35.53 34.80 8.24 7.92 5.16 37.81%
DY 0.02 0.00 0.00 0.00 0.00 2.83 2.66 -55.70%
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 0.11 0.14 0.25 0.19 0.03 0.29 0.86 -28.99%
P/EPS 2.74 15.32 3.55 2.96 12.13 12.50 18.05 -26.94%
EY 36.56 6.53 28.14 33.76 8.24 8.00 5.54 36.91%
DY 0.02 0.00 0.00 0.00 0.00 2.86 2.86 -56.23%
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