[HEVEA] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 70.05%
YoY- -113.41%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 83,355 76,376 74,100 81,752 88,842 95,397 76,153 6.20%
PBT 10,404 6,354 -5,532 -2,191 -2,375 -896 5,282 57.06%
Tax -579 -644 -650 1,430 -166 -72 -116 191.78%
NP 9,825 5,710 -6,182 -761 -2,541 -968 5,166 53.44%
-
NP to SH 9,825 5,710 -6,182 -761 -2,541 -968 5,166 53.44%
-
Tax Rate 5.57% 10.14% - - - - 2.20% -
Total Cost 73,530 70,666 80,282 82,513 91,383 96,365 70,987 2.37%
-
Net Worth 150,071 140,015 134,644 141,328 141,970 147,461 135,147 7.22%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 150,071 140,015 134,644 141,328 141,970 147,461 135,147 7.22%
NOSH 90,404 90,332 90,365 90,595 90,427 90,467 79,969 8.51%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 11.79% 7.48% -8.34% -0.93% -2.86% -1.01% 6.78% -
ROE 6.55% 4.08% -4.59% -0.54% -1.79% -0.66% 3.82% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 92.20 84.55 82.00 90.24 98.25 105.45 95.23 -2.13%
EPS 10.87 6.32 -6.84 -0.84 -2.81 -1.07 6.46 41.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.55 1.49 1.56 1.57 1.63 1.69 -1.18%
Adjusted Per Share Value based on latest NOSH - 90,595
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 14.64 13.41 13.01 14.36 15.60 16.75 13.38 6.17%
EPS 1.73 1.00 -1.09 -0.13 -0.45 -0.17 0.91 53.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2636 0.2459 0.2365 0.2482 0.2493 0.259 0.2374 7.22%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.35 0.24 0.11 0.12 0.79 0.97 1.04 -
P/RPS 0.38 0.28 0.13 0.13 0.80 0.92 1.09 -50.43%
P/EPS 3.22 3.80 -1.61 -14.29 -28.11 -90.65 16.10 -65.76%
EY 31.05 26.34 -62.19 -7.00 -3.56 -1.10 6.21 192.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.15 0.07 0.08 0.50 0.60 0.62 -51.37%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 21/08/09 29/05/09 27/02/09 21/11/08 26/08/08 23/05/08 -
Price 0.62 0.25 0.21 0.12 0.22 0.88 1.07 -
P/RPS 0.67 0.30 0.26 0.13 0.22 0.83 1.12 -28.98%
P/EPS 5.70 3.96 -3.07 -14.29 -7.83 -82.24 16.56 -50.85%
EY 17.53 25.28 -32.58 -7.00 -12.77 -1.22 6.04 103.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.16 0.14 0.08 0.14 0.54 0.63 -29.84%

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