[HEVEA] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 92.38%
YoY- -111.22%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 89,425 327,417 233,831 150,476 74,100 342,143 260,391 -50.99%
PBT 5,952 18,933 11,228 823 -5,532 -181 2,010 106.34%
Tax -225 1,525 -1,872 -1,294 -650 1,076 -353 -25.95%
NP 5,727 20,458 9,356 -471 -6,182 895 1,657 128.76%
-
NP to SH 5,727 20,458 9,356 -471 -6,182 895 1,657 128.76%
-
Tax Rate 3.78% -8.05% 16.67% 157.23% - - 17.56% -
Total Cost 83,698 306,959 224,475 150,947 80,282 341,248 258,734 -52.90%
-
Net Worth 167,112 161,838 150,041 140,692 134,644 141,030 142,157 11.39%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 167,112 161,838 150,041 140,692 134,644 141,030 142,157 11.39%
NOSH 90,331 90,412 90,386 90,769 90,365 90,404 90,546 -0.15%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 6.40% 6.25% 4.00% -0.31% -8.34% 0.26% 0.64% -
ROE 3.43% 12.64% 6.24% -0.33% -4.59% 0.63% 1.17% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 99.00 362.14 258.70 165.78 82.00 378.46 287.58 -50.91%
EPS 6.34 22.63 10.35 -0.52 -6.84 0.99 1.83 129.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.79 1.66 1.55 1.49 1.56 1.57 11.57%
Adjusted Per Share Value based on latest NOSH - 90,332
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 15.75 57.67 41.19 26.50 13.05 60.26 45.86 -50.99%
EPS 1.01 3.60 1.65 -0.08 -1.09 0.16 0.29 129.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2943 0.2851 0.2643 0.2478 0.2372 0.2484 0.2504 11.38%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.69 0.65 0.35 0.24 0.11 0.12 0.79 -
P/RPS 0.70 0.18 0.14 0.14 0.13 0.03 0.27 88.83%
P/EPS 10.88 2.87 3.38 -46.25 -1.61 12.12 43.17 -60.13%
EY 9.19 34.81 29.57 -2.16 -62.19 8.25 2.32 150.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.36 0.21 0.15 0.07 0.08 0.50 -18.20%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 20/11/09 21/08/09 29/05/09 27/02/09 21/11/08 -
Price 0.68 0.67 0.62 0.25 0.21 0.12 0.22 -
P/RPS 0.69 0.19 0.24 0.15 0.26 0.03 0.08 321.12%
P/EPS 10.73 2.96 5.99 -48.18 -3.07 12.12 12.02 -7.29%
EY 9.32 33.77 16.70 -2.08 -32.58 8.25 8.32 7.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.37 0.16 0.14 0.08 0.14 91.26%

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