[HEVEA] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -77.55%
YoY- -97.43%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 401,952 417,660 373,049 369,146 373,854 385,472 363,137 7.01%
PBT 9,426 16,088 3,894 866 3,080 1,924 28,410 -52.10%
Tax -1,096 -1,124 -532 -261 -384 -568 -2,699 -45.19%
NP 8,330 14,964 3,362 605 2,696 1,356 25,711 -52.86%
-
NP to SH 8,330 14,964 3,362 605 2,696 1,356 25,711 -52.86%
-
Tax Rate 11.63% 6.99% 13.66% 30.14% 12.47% 29.52% 9.50% -
Total Cost 393,622 402,696 369,687 368,541 371,158 384,116 337,426 10.82%
-
Net Worth 196,956 197,893 194,309 191,587 191,795 188,234 190,727 2.16%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 196,956 197,893 194,309 191,587 191,795 188,234 190,727 2.16%
NOSH 90,347 90,362 90,376 90,799 90,469 89,210 90,392 -0.03%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.07% 3.58% 0.90% 0.16% 0.72% 0.35% 7.08% -
ROE 4.23% 7.56% 1.73% 0.32% 1.41% 0.72% 13.48% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 444.90 462.21 412.77 406.55 413.24 432.09 401.73 7.04%
EPS 9.22 16.56 3.72 0.67 2.98 1.52 28.44 -52.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.19 2.15 2.11 2.12 2.11 2.11 2.20%
Adjusted Per Share Value based on latest NOSH - 90,404
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 70.60 73.36 65.52 64.83 65.66 67.70 63.78 7.01%
EPS 1.46 2.63 0.59 0.11 0.47 0.24 4.52 -52.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3459 0.3476 0.3413 0.3365 0.3369 0.3306 0.335 2.15%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.52 0.57 0.54 0.49 0.71 1.17 0.80 -
P/RPS 0.12 0.12 0.13 0.12 0.17 0.27 0.20 -28.88%
P/EPS 5.64 3.44 14.52 73.50 23.83 76.97 2.81 59.18%
EY 17.73 29.05 6.89 1.36 4.20 1.30 35.55 -37.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 0.25 0.23 0.33 0.55 0.38 -26.40%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 14/08/12 24/05/12 23/02/12 29/11/11 16/08/11 24/05/11 24/02/11 -
Price 0.56 0.55 0.57 0.57 0.62 1.00 1.01 -
P/RPS 0.13 0.12 0.14 0.14 0.15 0.23 0.25 -35.36%
P/EPS 6.07 3.32 15.32 85.50 20.81 65.79 3.55 43.03%
EY 16.46 30.11 6.53 1.17 4.81 1.52 28.16 -30.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.27 0.27 0.29 0.47 0.48 -33.57%

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