[HEVEA] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
19-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -6.26%
YoY- 88.92%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 373,854 385,472 363,137 348,625 370,276 357,700 327,417 9.27%
PBT 3,080 1,924 28,410 24,338 25,968 23,808 18,933 -70.29%
Tax -384 -568 -2,699 -772 -828 -900 1,525 -
NP 2,696 1,356 25,711 23,566 25,140 22,908 20,458 -74.19%
-
NP to SH 2,696 1,356 25,711 23,566 25,140 22,908 20,458 -74.19%
-
Tax Rate 12.47% 29.52% 9.50% 3.17% 3.19% 3.78% -8.05% -
Total Cost 371,158 384,116 337,426 325,058 345,136 334,792 306,959 13.53%
-
Net Worth 191,795 188,234 190,727 182,626 177,118 167,112 161,838 12.02%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 191,795 188,234 190,727 182,626 177,118 167,112 161,838 12.02%
NOSH 90,469 89,210 90,392 90,409 90,366 90,331 90,412 0.04%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 0.72% 0.35% 7.08% 6.76% 6.79% 6.40% 6.25% -
ROE 1.41% 0.72% 13.48% 12.90% 14.19% 13.71% 12.64% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 413.24 432.09 401.73 385.61 409.75 395.99 362.14 9.22%
EPS 2.98 1.52 28.44 26.07 27.80 25.36 22.63 -74.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.11 2.11 2.02 1.96 1.85 1.79 11.97%
Adjusted Per Share Value based on latest NOSH - 90,353
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 65.66 67.70 63.78 61.23 65.03 62.82 57.51 9.26%
EPS 0.47 0.24 4.52 4.14 4.42 4.02 3.59 -74.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3369 0.3306 0.335 0.3208 0.3111 0.2935 0.2842 12.04%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.71 1.17 0.80 0.61 0.55 0.69 0.65 -
P/RPS 0.17 0.27 0.20 0.16 0.13 0.17 0.18 -3.74%
P/EPS 23.83 76.97 2.81 2.34 1.98 2.72 2.87 311.63%
EY 4.20 1.30 35.55 42.73 50.58 36.75 34.81 -75.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.55 0.38 0.30 0.28 0.37 0.36 -5.65%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 16/08/11 24/05/11 24/02/11 19/11/10 25/08/10 27/05/10 25/02/10 -
Price 0.62 1.00 1.01 0.63 0.63 0.68 0.67 -
P/RPS 0.15 0.23 0.25 0.16 0.15 0.17 0.19 -14.61%
P/EPS 20.81 65.79 3.55 2.42 2.26 2.68 2.96 268.30%
EY 4.81 1.52 28.16 41.38 44.16 37.29 33.77 -72.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.47 0.48 0.31 0.32 0.37 0.37 -15.02%

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