[HEVEA] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 96.19%
YoY- -111.22%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 357,700 327,417 311,774 300,952 296,400 342,143 347,188 2.01%
PBT 23,808 18,933 14,970 1,646 -22,128 -181 2,680 329.50%
Tax -900 1,525 -2,496 -2,588 -2,600 1,076 -470 54.26%
NP 22,908 20,458 12,474 -942 -24,728 895 2,209 376.22%
-
NP to SH 22,908 20,458 12,474 -942 -24,728 895 2,209 376.22%
-
Tax Rate 3.78% -8.05% 16.67% 157.23% - - 17.54% -
Total Cost 334,792 306,959 299,300 301,894 321,128 341,248 344,978 -1.98%
-
Net Worth 167,112 161,838 150,041 140,692 134,644 141,030 142,157 11.39%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 167,112 161,838 150,041 140,692 134,644 141,030 142,157 11.39%
NOSH 90,331 90,412 90,386 90,769 90,365 90,404 90,546 -0.15%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 6.40% 6.25% 4.00% -0.31% -8.34% 0.26% 0.64% -
ROE 13.71% 12.64% 8.31% -0.67% -18.37% 0.63% 1.55% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 395.99 362.14 344.94 331.56 328.00 378.46 383.44 2.17%
EPS 25.36 22.63 13.80 -1.04 -27.36 0.99 2.44 376.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.79 1.66 1.55 1.49 1.56 1.57 11.57%
Adjusted Per Share Value based on latest NOSH - 90,332
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 62.82 57.51 54.76 52.86 52.06 60.09 60.98 2.00%
EPS 4.02 3.59 2.19 -0.17 -4.34 0.16 0.39 374.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2935 0.2842 0.2635 0.2471 0.2365 0.2477 0.2497 11.38%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.69 0.65 0.35 0.24 0.11 0.12 0.79 -
P/RPS 0.17 0.18 0.10 0.07 0.03 0.03 0.21 -13.15%
P/EPS 2.72 2.87 2.54 -23.13 -0.40 12.12 32.38 -80.84%
EY 36.75 34.81 39.43 -4.32 -248.77 8.25 3.09 421.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.36 0.21 0.15 0.07 0.08 0.50 -18.20%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 20/11/09 21/08/09 29/05/09 27/02/09 21/11/08 -
Price 0.68 0.67 0.62 0.25 0.21 0.12 0.22 -
P/RPS 0.17 0.19 0.18 0.08 0.06 0.03 0.06 100.35%
P/EPS 2.68 2.96 4.49 -24.09 -0.77 12.12 9.02 -55.50%
EY 37.29 33.77 22.26 -4.15 -130.31 8.25 11.09 124.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.37 0.16 0.14 0.08 0.14 91.26%

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