[HEVEA] QoQ 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- 192.36%
YoY- 689.88%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Quarter 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 93,586 83,355 76,376 74,100 81,752 88,842 0.43%
PBT 5,952 7,705 10,404 6,354 -5,532 -2,191 -2,375 -
Tax -225 3,397 -579 -644 -650 1,430 -166 22.49%
NP 5,727 11,102 9,825 5,710 -6,182 -761 -2,541 -
-
NP to SH 5,727 11,102 9,825 5,710 -6,182 -761 -2,541 -
-
Tax Rate 3.78% -44.09% 5.57% 10.14% - - - -
Total Cost 83,698 82,484 73,530 70,666 80,282 82,513 91,383 -5.69%
-
Net Worth 167,112 90,427 150,071 140,015 134,644 141,328 141,970 11.49%
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 90,427 150,071 140,015 134,644 141,328 141,970 11.49%
NOSH 90,331 90,427 90,404 90,332 90,365 90,595 90,427 -0.07%
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% 11.86% 11.79% 7.48% -8.34% -0.93% -2.86% -
ROE 3.43% 12.28% 6.55% 4.08% -4.59% -0.54% -1.79% -
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 99.00 103.49 92.20 84.55 82.00 90.24 98.25 0.50%
EPS 6.34 12.28 10.87 6.32 -6.84 -0.84 -2.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.00 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 16.48 14.68 13.45 13.05 14.40 15.65 0.42%
EPS 1.01 1.96 1.73 1.01 -1.09 -0.13 -0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2943 0.1593 0.2643 0.2466 0.2372 0.2489 0.2501 11.47%
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 0.63 0.38 0.28 0.13 0.13 0.80 -8.52%
P/EPS 10.88 5.29 3.22 3.80 -1.61 -14.29 -28.11 -
EY 9.19 18.89 31.05 26.34 -62.19 -7.00 -3.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.65 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 0.65 0.67 0.30 0.26 0.13 0.22 114.41%
P/EPS 10.73 5.46 5.70 3.96 -3.07 -14.29 -7.83 -
EY 9.32 18.32 17.53 25.28 -32.58 -7.00 -12.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.67 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