[HEVEA] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 16.67%
YoY- 1505.51%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 396,182 414,308 372,597 378,009 401,952 417,660 373,049 4.09%
PBT 16,066 13,836 13,977 11,058 9,426 16,088 3,894 157.46%
Tax -1,690 -1,532 1,500 -1,340 -1,096 -1,124 -532 116.24%
NP 14,376 12,304 15,477 9,718 8,330 14,964 3,362 163.68%
-
NP to SH 14,376 12,304 15,477 9,718 8,330 14,964 3,362 163.68%
-
Tax Rate 10.52% 11.07% -10.73% 12.12% 11.63% 6.99% 13.66% -
Total Cost 381,806 402,004 357,120 368,290 393,622 402,696 369,687 2.17%
-
Net Worth 216,092 211,632 208,804 200,764 196,956 197,893 194,309 7.34%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - 12 - - - -
Div Payout % - - - 0.12% - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 216,092 211,632 208,804 200,764 196,956 197,893 194,309 7.34%
NOSH 90,415 90,441 90,391 90,434 90,347 90,362 90,376 0.02%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.63% 2.97% 4.15% 2.57% 2.07% 3.58% 0.90% -
ROE 6.65% 5.81% 7.41% 4.84% 4.23% 7.56% 1.73% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 438.18 458.10 412.20 417.99 444.90 462.21 412.77 4.06%
EPS 15.90 13.60 17.12 10.75 9.22 16.56 3.72 163.60%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 2.39 2.34 2.31 2.22 2.18 2.19 2.15 7.31%
Adjusted Per Share Value based on latest NOSH - 90,289
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 69.78 72.97 65.63 66.58 70.80 73.56 65.71 4.09%
EPS 2.53 2.17 2.73 1.71 1.47 2.64 0.59 164.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3806 0.3728 0.3678 0.3536 0.3469 0.3486 0.3422 7.35%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.715 0.635 0.48 0.50 0.52 0.57 0.54 -
P/RPS 0.16 0.14 0.12 0.12 0.12 0.12 0.13 14.86%
P/EPS 4.50 4.67 2.80 4.65 5.64 3.44 14.52 -54.23%
EY 22.24 21.42 35.67 21.49 17.73 29.05 6.89 118.56%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
P/NAPS 0.30 0.27 0.21 0.23 0.24 0.26 0.25 12.93%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 30/05/13 26/02/13 21/11/12 14/08/12 24/05/12 23/02/12 -
Price 0.74 0.81 0.465 0.52 0.56 0.55 0.57 -
P/RPS 0.17 0.18 0.11 0.12 0.13 0.12 0.14 13.83%
P/EPS 4.65 5.95 2.72 4.84 6.07 3.32 15.32 -54.86%
EY 21.49 16.80 36.82 20.67 16.46 30.11 6.53 121.41%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
P/NAPS 0.31 0.35 0.20 0.23 0.26 0.25 0.27 9.65%

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