[HEVEA] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 118.66%
YoY- 2185.81%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 261,469 185,138 89,425 327,417 233,831 150,476 74,100 131.59%
PBT 18,254 12,984 5,952 18,933 11,228 823 -5,532 -
Tax -579 -414 -225 1,525 -1,872 -1,294 -650 -7.41%
NP 17,675 12,570 5,727 20,458 9,356 -471 -6,182 -
-
NP to SH 17,675 12,570 5,727 20,458 9,356 -471 -6,182 -
-
Tax Rate 3.17% 3.19% 3.78% -8.05% 16.67% 157.23% - -
Total Cost 243,794 172,568 83,698 306,959 224,475 150,947 80,282 109.56%
-
Net Worth 182,626 177,118 167,112 161,838 150,041 140,692 134,644 22.50%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 182,626 177,118 167,112 161,838 150,041 140,692 134,644 22.50%
NOSH 90,409 90,366 90,331 90,412 90,386 90,769 90,365 0.03%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.76% 6.79% 6.40% 6.25% 4.00% -0.31% -8.34% -
ROE 9.68% 7.10% 3.43% 12.64% 6.24% -0.33% -4.59% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 289.21 204.87 99.00 362.14 258.70 165.78 82.00 131.52%
EPS 19.55 13.90 6.34 22.63 10.35 -0.52 -6.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 1.96 1.85 1.79 1.66 1.55 1.49 22.46%
Adjusted Per Share Value based on latest NOSH - 90,427
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 45.92 32.52 15.71 57.51 41.07 26.43 13.01 131.64%
EPS 3.10 2.21 1.01 3.59 1.64 -0.08 -1.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3208 0.3111 0.2935 0.2842 0.2635 0.2471 0.2365 22.51%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.61 0.55 0.69 0.65 0.35 0.24 0.11 -
P/RPS 0.21 0.27 0.70 0.18 0.14 0.14 0.13 37.63%
P/EPS 3.12 3.95 10.88 2.87 3.38 -46.25 -1.61 -
EY 32.05 25.29 9.19 34.81 29.57 -2.16 -62.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.28 0.37 0.36 0.21 0.15 0.07 163.61%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 19/11/10 25/08/10 27/05/10 25/02/10 20/11/09 21/08/09 29/05/09 -
Price 0.63 0.63 0.68 0.67 0.62 0.25 0.21 -
P/RPS 0.22 0.31 0.69 0.19 0.24 0.15 0.26 -10.53%
P/EPS 3.22 4.53 10.73 2.96 5.99 -48.18 -3.07 -
EY 31.03 22.08 9.32 33.77 16.70 -2.08 -32.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.37 0.37 0.37 0.16 0.14 69.80%

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