[HEVEA] QoQ Cumulative 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- 112.33%
YoY- 360.35%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 284,373 198,091 103,577 372,597 283,507 200,976 104,415 94.90%
PBT 14,078 8,033 3,459 13,977 8,294 4,713 4,022 130.35%
Tax -1,390 -845 -383 1,500 -1,005 -548 -281 190.03%
NP 12,688 7,188 3,076 15,477 7,289 4,165 3,741 125.56%
-
NP to SH 12,688 7,188 3,076 15,477 7,289 4,165 3,741 125.56%
-
Tax Rate 9.87% 10.52% 11.07% -10.73% 12.12% 11.63% 6.99% -
Total Cost 271,685 190,903 100,501 357,120 276,218 196,811 100,674 93.71%
-
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 - - - - 9 - - -
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 5.73% 3.33% 1.45% 7.41% 3.63% 2.11% 1.89% -
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 314.68 219.09 114.52 412.20 313.50 222.45 115.55 94.89%
EPS 14.04 7.95 3.40 17.12 8.06 4.61 4.14 125.55%
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 50.09 34.89 18.24 65.63 49.94 35.40 18.39 94.91%
EPS 2.23 1.27 0.54 2.73 1.28 0.73 0.66 125.00%
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 0.25 0.33 0.55 0.12 0.16 0.23 0.49 -36.12%
P/EPS 5.56 8.99 18.67 2.80 6.20 11.28 13.77 -45.34%
EY 18.00 11.12 5.36 35.67 16.12 8.87 7.26 83.08%
DY 0.00 0.00 0.00 0.00 0.02 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 0.28 0.34 0.71 0.11 0.17 0.25 0.48 -30.16%
P/EPS 6.30 9.31 23.82 2.72 6.45 12.15 13.29 -39.17%
EY 15.86 10.74 4.20 36.82 15.50 8.23 7.53 64.23%
DY 0.00 0.00 0.00 0.00 0.02 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