[HEVEA] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 1424.27%
YoY- 464.63%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 370,276 357,700 327,417 311,774 300,952 296,400 342,143 5.42%
PBT 25,968 23,808 18,933 14,970 1,646 -22,128 -181 -
Tax -828 -900 1,525 -2,496 -2,588 -2,600 1,076 -
NP 25,140 22,908 20,458 12,474 -942 -24,728 895 829.71%
-
NP to SH 25,140 22,908 20,458 12,474 -942 -24,728 895 829.71%
-
Tax Rate 3.19% 3.78% -8.05% 16.67% 157.23% - - -
Total Cost 345,136 334,792 306,959 299,300 301,894 321,128 341,248 0.76%
-
Net Worth 177,118 167,112 161,838 150,041 140,692 134,644 141,030 16.45%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 177,118 167,112 161,838 150,041 140,692 134,644 141,030 16.45%
NOSH 90,366 90,331 90,412 90,386 90,769 90,365 90,404 -0.02%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.79% 6.40% 6.25% 4.00% -0.31% -8.34% 0.26% -
ROE 14.19% 13.71% 12.64% 8.31% -0.67% -18.37% 0.63% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 409.75 395.99 362.14 344.94 331.56 328.00 378.46 5.45%
EPS 27.80 25.36 22.63 13.80 -1.04 -27.36 0.99 829.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 1.85 1.79 1.66 1.55 1.49 1.56 16.48%
Adjusted Per Share Value based on latest NOSH - 90,404
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 65.03 62.82 57.51 54.76 52.86 52.06 60.09 5.42%
EPS 4.42 4.02 3.59 2.19 -0.17 -4.34 0.16 819.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3111 0.2935 0.2842 0.2635 0.2471 0.2365 0.2477 16.45%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.55 0.69 0.65 0.35 0.24 0.11 0.12 -
P/RPS 0.13 0.17 0.18 0.10 0.07 0.03 0.03 166.51%
P/EPS 1.98 2.72 2.87 2.54 -23.13 -0.40 12.12 -70.21%
EY 50.58 36.75 34.81 39.43 -4.32 -248.77 8.25 236.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.37 0.36 0.21 0.15 0.07 0.08 131.05%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 27/05/10 25/02/10 20/11/09 21/08/09 29/05/09 27/02/09 -
Price 0.63 0.68 0.67 0.62 0.25 0.21 0.12 -
P/RPS 0.15 0.17 0.19 0.18 0.08 0.06 0.03 193.26%
P/EPS 2.26 2.68 2.96 4.49 -24.09 -0.77 12.12 -67.46%
EY 44.16 37.29 33.77 22.26 -4.15 -130.31 8.25 206.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.37 0.37 0.37 0.16 0.14 0.08 152.62%

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