[HEVEA] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 58.22%
YoY- 409.64%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 371,759 381,096 370,080 342,742 340,091 302,985 183,765 12.44%
PBT 13,298 7,435 22,934 30,415 -10,994 6,916 8,250 8.27%
Tax 1,396 -672 -2,616 1,949 542 6,736 -4,108 -
NP 14,694 6,763 20,318 32,364 -10,452 13,652 4,142 23.47%
-
NP to SH 14,694 6,763 20,318 32,364 -10,452 13,652 4,142 23.47%
-
Tax Rate -10.50% 9.04% 11.41% -6.41% - -97.40% 49.79% -
Total Cost 357,065 374,333 349,762 310,378 350,543 289,333 179,623 12.12%
-
Net Worth 211,632 197,893 188,234 167,112 134,644 135,147 123,859 9.33%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 9 - - - - 2,399 3,998 -63.76%
Div Payout % 0.06% - - - - 17.58% 96.54% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 211,632 197,893 188,234 167,112 134,644 135,147 123,859 9.33%
NOSH 90,441 90,362 89,210 90,331 90,365 79,969 79,909 2.08%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 3.95% 1.77% 5.49% 9.44% -3.07% 4.51% 2.25% -
ROE 6.94% 3.42% 10.79% 19.37% -7.76% 10.10% 3.34% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 411.05 421.74 414.84 379.43 376.35 378.88 229.97 10.15%
EPS 16.25 7.48 22.78 35.83 -11.57 17.07 5.18 20.97%
DPS 0.01 0.00 0.00 0.00 0.00 3.00 5.00 -64.47%
NAPS 2.34 2.19 2.11 1.85 1.49 1.69 1.55 7.09%
Adjusted Per Share Value based on latest NOSH - 90,331
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 65.29 66.93 65.00 60.20 59.73 53.21 32.28 12.44%
EPS 2.58 1.19 3.57 5.68 -1.84 2.40 0.73 23.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.42 0.70 -
NAPS 0.3717 0.3476 0.3306 0.2935 0.2365 0.2374 0.2175 9.33%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.635 0.57 1.17 0.69 0.11 1.04 1.76 -
P/RPS 0.15 0.14 0.28 0.18 0.03 0.27 0.77 -23.84%
P/EPS 3.91 7.62 5.14 1.93 -0.95 6.09 33.95 -30.22%
EY 25.59 13.13 19.47 51.92 -105.15 16.42 2.95 43.29%
DY 0.02 0.00 0.00 0.00 0.00 2.88 2.84 -56.18%
P/NAPS 0.27 0.26 0.55 0.37 0.07 0.62 1.14 -21.32%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 24/05/12 24/05/11 27/05/10 29/05/09 23/05/08 28/05/07 -
Price 0.81 0.55 1.00 0.68 0.21 1.07 1.45 -
P/RPS 0.20 0.13 0.24 0.18 0.06 0.28 0.63 -17.39%
P/EPS 4.99 7.35 4.39 1.90 -1.82 6.27 27.97 -24.95%
EY 20.06 13.61 22.78 52.69 -55.08 15.95 3.57 33.29%
DY 0.01 0.00 0.00 0.00 0.00 2.80 3.45 -62.20%
P/NAPS 0.35 0.25 0.47 0.37 0.14 0.63 0.94 -15.16%

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