[HEVEA] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 11.98%
YoY- 192.64%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 363,137 348,625 370,276 357,700 327,417 311,774 300,952 13.30%
PBT 28,410 24,338 25,968 23,808 18,933 14,970 1,646 564.41%
Tax -2,699 -772 -828 -900 1,525 -2,496 -2,588 2.83%
NP 25,711 23,566 25,140 22,908 20,458 12,474 -942 -
-
NP to SH 25,711 23,566 25,140 22,908 20,458 12,474 -942 -
-
Tax Rate 9.50% 3.17% 3.19% 3.78% -8.05% 16.67% 157.23% -
Total Cost 337,426 325,058 345,136 334,792 306,959 299,300 301,894 7.67%
-
Net Worth 190,727 182,626 177,118 167,112 161,838 150,041 140,692 22.42%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 190,727 182,626 177,118 167,112 161,838 150,041 140,692 22.42%
NOSH 90,392 90,409 90,366 90,331 90,412 90,386 90,769 -0.27%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 7.08% 6.76% 6.79% 6.40% 6.25% 4.00% -0.31% -
ROE 13.48% 12.90% 14.19% 13.71% 12.64% 8.31% -0.67% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 401.73 385.61 409.75 395.99 362.14 344.94 331.56 13.61%
EPS 28.44 26.07 27.80 25.36 22.63 13.80 -1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.11 2.02 1.96 1.85 1.79 1.66 1.55 22.75%
Adjusted Per Share Value based on latest NOSH - 90,331
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 63.78 61.23 65.03 62.82 57.51 54.76 52.86 13.29%
EPS 4.52 4.14 4.42 4.02 3.59 2.19 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.335 0.3208 0.3111 0.2935 0.2842 0.2635 0.2471 22.42%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.80 0.61 0.55 0.69 0.65 0.35 0.24 -
P/RPS 0.20 0.16 0.13 0.17 0.18 0.10 0.07 100.96%
P/EPS 2.81 2.34 1.98 2.72 2.87 2.54 -23.13 -
EY 35.55 42.73 50.58 36.75 34.81 39.43 -4.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.30 0.28 0.37 0.36 0.21 0.15 85.52%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 19/11/10 25/08/10 27/05/10 25/02/10 20/11/09 21/08/09 -
Price 1.01 0.63 0.63 0.68 0.67 0.62 0.25 -
P/RPS 0.25 0.16 0.15 0.17 0.19 0.18 0.08 113.30%
P/EPS 3.55 2.42 2.26 2.68 2.96 4.49 -24.09 -
EY 28.16 41.38 44.16 37.29 33.77 22.26 -4.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.31 0.32 0.37 0.37 0.37 0.16 107.59%

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