[HEVEA] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 59.25%
YoY- 360.35%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 379,164 396,182 414,308 372,597 378,009 401,952 417,660 -6.23%
PBT 18,770 16,066 13,836 13,977 11,058 9,426 16,088 10.81%
Tax -1,853 -1,690 -1,532 1,500 -1,340 -1,096 -1,124 39.51%
NP 16,917 14,376 12,304 15,477 9,718 8,330 14,964 8.51%
-
NP to SH 16,917 14,376 12,304 15,477 9,718 8,330 14,964 8.51%
-
Tax Rate 9.87% 10.52% 11.07% -10.73% 12.12% 11.63% 6.99% -
Total Cost 362,246 381,806 402,004 357,120 368,290 393,622 402,696 -6.80%
-
Net Worth 221,407 216,092 211,632 208,804 200,764 196,956 197,893 7.76%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - 12 - - -
Div Payout % - - - - 0.12% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 221,407 216,092 211,632 208,804 200,764 196,956 197,893 7.76%
NOSH 90,370 90,415 90,441 90,391 90,434 90,347 90,362 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 4.46% 3.63% 2.97% 4.15% 2.57% 2.07% 3.58% -
ROE 7.64% 6.65% 5.81% 7.41% 4.84% 4.23% 7.56% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 419.57 438.18 458.10 412.20 417.99 444.90 462.21 -6.24%
EPS 18.72 15.90 13.60 17.12 10.75 9.22 16.56 8.50%
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 2.45 2.39 2.34 2.31 2.22 2.18 2.19 7.75%
Adjusted Per Share Value based on latest NOSH - 90,352
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 66.78 69.78 72.97 65.63 66.58 70.80 73.56 -6.23%
EPS 2.98 2.53 2.17 2.73 1.71 1.47 2.64 8.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.3806 0.3728 0.3678 0.3536 0.3469 0.3486 7.76%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.78 0.715 0.635 0.48 0.50 0.52 0.57 -
P/RPS 0.19 0.16 0.14 0.12 0.12 0.12 0.12 35.80%
P/EPS 4.17 4.50 4.67 2.80 4.65 5.64 3.44 13.67%
EY 24.00 22.24 21.42 35.67 21.49 17.73 29.05 -11.94%
DY 0.00 0.00 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 0.32 0.30 0.27 0.21 0.23 0.24 0.26 14.83%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 13/11/13 22/08/13 30/05/13 26/02/13 21/11/12 14/08/12 24/05/12 -
Price 0.885 0.74 0.81 0.465 0.52 0.56 0.55 -
P/RPS 0.21 0.17 0.18 0.11 0.12 0.13 0.12 45.17%
P/EPS 4.73 4.65 5.95 2.72 4.84 6.07 3.32 26.58%
EY 21.15 21.49 16.80 36.82 20.67 16.46 30.11 -20.96%
DY 0.00 0.00 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 0.36 0.31 0.35 0.20 0.23 0.26 0.25 27.49%

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