[HEVEA] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -712.35%
YoY- -219.67%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 93,586 83,355 76,376 74,100 81,752 88,842 95,397 -1.26%
PBT 7,705 10,404 6,354 -5,532 -2,191 -2,375 -896 -
Tax 3,397 -579 -644 -650 1,430 -166 -72 -
NP 11,102 9,825 5,710 -6,182 -761 -2,541 -968 -
-
NP to SH 11,102 9,825 5,710 -6,182 -761 -2,541 -968 -
-
Tax Rate -44.09% 5.57% 10.14% - - - - -
Total Cost 82,484 73,530 70,666 80,282 82,513 91,383 96,365 -9.82%
-
Net Worth 90,427 150,071 140,015 134,644 141,328 141,970 147,461 -27.75%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 90,427 150,071 140,015 134,644 141,328 141,970 147,461 -27.75%
NOSH 90,427 90,404 90,332 90,365 90,595 90,427 90,467 -0.02%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 11.86% 11.79% 7.48% -8.34% -0.93% -2.86% -1.01% -
ROE 12.28% 6.55% 4.08% -4.59% -0.54% -1.79% -0.66% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 103.49 92.20 84.55 82.00 90.24 98.25 105.45 -1.23%
EPS 12.28 10.87 6.32 -6.84 -0.84 -2.81 -1.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.66 1.55 1.49 1.56 1.57 1.63 -27.73%
Adjusted Per Share Value based on latest NOSH - 90,365
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 16.44 14.64 13.41 13.01 14.36 15.60 16.75 -1.23%
EPS 1.95 1.73 1.00 -1.09 -0.13 -0.45 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1588 0.2636 0.2459 0.2365 0.2482 0.2493 0.259 -27.76%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.65 0.35 0.24 0.11 0.12 0.79 0.97 -
P/RPS 0.63 0.38 0.28 0.13 0.13 0.80 0.92 -22.25%
P/EPS 5.29 3.22 3.80 -1.61 -14.29 -28.11 -90.65 -
EY 18.89 31.05 26.34 -62.19 -7.00 -3.56 -1.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.21 0.15 0.07 0.08 0.50 0.60 5.46%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 20/11/09 21/08/09 29/05/09 27/02/09 21/11/08 26/08/08 -
Price 0.67 0.62 0.25 0.21 0.12 0.22 0.88 -
P/RPS 0.65 0.67 0.30 0.26 0.13 0.22 0.83 -15.00%
P/EPS 5.46 5.70 3.96 -3.07 -14.29 -7.83 -82.24 -
EY 18.32 17.53 25.28 -32.58 -7.00 -12.77 -1.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.37 0.16 0.14 0.08 0.14 0.54 15.42%

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