[HEVEA] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 11.27%
YoY- 1003.54%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 372,597 283,507 200,976 104,415 373,049 276,860 186,927 58.05%
PBT 13,977 8,294 4,713 4,022 3,894 650 1,540 332.20%
Tax 1,500 -1,005 -548 -281 -532 -196 -192 -
NP 15,477 7,289 4,165 3,741 3,362 454 1,348 405.18%
-
NP to SH 15,477 7,289 4,165 3,741 3,362 454 1,348 405.18%
-
Tax Rate -10.73% 12.12% 11.63% 6.99% 13.66% 30.15% 12.47% -
Total Cost 357,120 276,218 196,811 100,674 369,687 276,406 185,579 54.40%
-
Net Worth 208,804 200,764 196,956 197,893 194,309 191,587 191,795 5.80%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - 9 - - - - - -
Div Payout % - 0.12% - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 208,804 200,764 196,956 197,893 194,309 191,587 191,795 5.80%
NOSH 90,391 90,434 90,347 90,362 90,376 90,800 90,469 -0.05%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 4.15% 2.57% 2.07% 3.58% 0.90% 0.16% 0.72% -
ROE 7.41% 3.63% 2.11% 1.89% 1.73% 0.24% 0.70% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 412.20 313.50 222.45 115.55 412.77 304.91 206.62 58.14%
EPS 17.12 8.06 4.61 4.14 3.72 0.50 1.49 405.43%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.31 2.22 2.18 2.19 2.15 2.11 2.12 5.86%
Adjusted Per Share Value based on latest NOSH - 90,362
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 65.44 49.79 35.30 18.34 65.52 48.63 32.83 58.05%
EPS 2.72 1.28 0.73 0.66 0.59 0.08 0.24 400.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3667 0.3526 0.3459 0.3476 0.3413 0.3365 0.3369 5.78%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.48 0.50 0.52 0.57 0.54 0.49 0.71 -
P/RPS 0.12 0.16 0.23 0.49 0.13 0.16 0.34 -49.89%
P/EPS 2.80 6.20 11.28 13.77 14.52 98.00 47.65 -84.75%
EY 35.67 16.12 8.87 7.26 6.89 1.02 2.10 555.13%
DY 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.23 0.24 0.26 0.25 0.23 0.33 -25.91%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 21/11/12 14/08/12 24/05/12 23/02/12 29/11/11 16/08/11 -
Price 0.465 0.52 0.56 0.55 0.57 0.57 0.62 -
P/RPS 0.11 0.17 0.25 0.48 0.14 0.19 0.30 -48.61%
P/EPS 2.72 6.45 12.15 13.29 15.32 114.00 41.61 -83.63%
EY 36.82 15.50 8.23 7.53 6.53 0.88 2.40 512.33%
DY 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.23 0.26 0.25 0.27 0.27 0.29 -21.85%

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