[HEVEA] QoQ 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- 13.0%
YoY- 1558.87%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 76,331 95,713 89,425 93,586 83,355 76,376 74,100 1.99%
PBT 5,270 7,027 5,952 7,705 10,404 6,354 -5,532 -
Tax -165 -189 -225 3,397 -579 -644 -650 -59.87%
NP 5,105 6,838 5,727 11,102 9,825 5,710 -6,182 -
-
NP to SH 5,105 6,838 5,727 11,102 9,825 5,710 -6,182 -
-
Tax Rate 3.13% 2.69% 3.78% -44.09% 5.57% 10.14% - -
Total Cost 71,226 88,875 83,698 82,484 73,530 70,666 80,282 -7.66%
-
Net Worth 182,515 177,176 167,112 90,427 150,071 140,015 134,644 22.45%
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 182,515 177,176 167,112 90,427 150,071 140,015 134,644 22.45%
NOSH 90,353 90,396 90,331 90,427 90,404 90,332 90,365 -0.00%
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 6.69% 7.14% 6.40% 11.86% 11.79% 7.48% -8.34% -
ROE 2.80% 3.86% 3.43% 12.28% 6.55% 4.08% -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 84.48 105.88 99.00 103.49 92.20 84.55 82.00 2.00%
EPS 5.65 7.56 6.34 12.28 10.87 6.32 -6.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 1.96 1.85 1.00 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 13.41 16.81 15.71 16.44 14.64 13.41 13.01 2.03%
EPS 0.90 1.20 1.01 1.95 1.73 1.00 -1.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3206 0.3112 0.2935 0.1588 0.2636 0.2459 0.2365 22.46%
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 0.72 0.52 0.70 0.63 0.38 0.28 0.13 212.70%
P/EPS 10.80 7.27 10.88 5.29 3.22 3.80 -1.61 -
EY 9.26 13.75 9.19 18.89 31.05 26.34 -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 0.65 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 0.75 0.60 0.69 0.65 0.67 0.30 0.26 102.50%
P/EPS 11.15 8.33 10.73 5.46 5.70 3.96 -3.07 -
EY 8.97 12.01 9.32 18.32 17.53 25.28 -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 0.67 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