[HEVEA] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
16-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 98.82%
YoY- -89.28%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 417,660 373,049 369,146 373,854 385,472 363,137 348,625 12.78%
PBT 16,088 3,894 866 3,080 1,924 28,410 24,338 -24.09%
Tax -1,124 -532 -261 -384 -568 -2,699 -772 28.43%
NP 14,964 3,362 605 2,696 1,356 25,711 23,566 -26.10%
-
NP to SH 14,964 3,362 605 2,696 1,356 25,711 23,566 -26.10%
-
Tax Rate 6.99% 13.66% 30.14% 12.47% 29.52% 9.50% 3.17% -
Total Cost 402,696 369,687 368,541 371,158 384,116 337,426 325,058 15.33%
-
Net Worth 197,893 194,309 191,587 191,795 188,234 190,727 182,626 5.49%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 197,893 194,309 191,587 191,795 188,234 190,727 182,626 5.49%
NOSH 90,362 90,376 90,799 90,469 89,210 90,392 90,409 -0.03%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 3.58% 0.90% 0.16% 0.72% 0.35% 7.08% 6.76% -
ROE 7.56% 1.73% 0.32% 1.41% 0.72% 13.48% 12.90% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 462.21 412.77 406.55 413.24 432.09 401.73 385.61 12.82%
EPS 16.56 3.72 0.67 2.98 1.52 28.44 26.07 -26.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.19 2.15 2.11 2.12 2.11 2.11 2.02 5.52%
Adjusted Per Share Value based on latest NOSH - 90,089
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 73.36 65.52 64.83 65.66 67.70 63.78 61.23 12.79%
EPS 2.63 0.59 0.11 0.47 0.24 4.52 4.14 -26.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3476 0.3413 0.3365 0.3369 0.3306 0.335 0.3208 5.48%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.57 0.54 0.49 0.71 1.17 0.80 0.61 -
P/RPS 0.12 0.13 0.12 0.17 0.27 0.20 0.16 -17.43%
P/EPS 3.44 14.52 73.50 23.83 76.97 2.81 2.34 29.25%
EY 29.05 6.89 1.36 4.20 1.30 35.55 42.73 -22.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.23 0.33 0.55 0.38 0.30 -9.09%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 23/02/12 29/11/11 16/08/11 24/05/11 24/02/11 19/11/10 -
Price 0.55 0.57 0.57 0.62 1.00 1.01 0.63 -
P/RPS 0.12 0.14 0.14 0.15 0.23 0.25 0.16 -17.43%
P/EPS 3.32 15.32 85.50 20.81 65.79 3.55 2.42 23.44%
EY 30.11 6.53 1.17 4.81 1.52 28.16 41.38 -19.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.27 0.29 0.47 0.48 0.31 -13.34%

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