[HEVEA] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -48.41%
YoY- 192.64%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 101,668 76,331 95,713 89,425 93,586 83,355 76,376 20.94%
PBT 10,156 5,270 7,027 5,952 7,705 10,404 6,354 36.58%
Tax -2,120 -165 -189 -225 3,397 -579 -644 120.81%
NP 8,036 5,105 6,838 5,727 11,102 9,825 5,710 25.50%
-
NP to SH 8,036 5,105 6,838 5,727 11,102 9,825 5,710 25.50%
-
Tax Rate 20.87% 3.13% 2.69% 3.78% -44.09% 5.57% 10.14% -
Total Cost 93,632 71,226 88,875 83,698 82,484 73,530 70,666 20.57%
-
Net Worth 180,887 182,515 177,176 167,112 90,427 150,071 140,015 18.56%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 180,887 182,515 177,176 167,112 90,427 150,071 140,015 18.56%
NOSH 90,443 90,353 90,396 90,331 90,427 90,404 90,332 0.08%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 7.90% 6.69% 7.14% 6.40% 11.86% 11.79% 7.48% -
ROE 4.44% 2.80% 3.86% 3.43% 12.28% 6.55% 4.08% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 112.41 84.48 105.88 99.00 103.49 92.20 84.55 20.84%
EPS 8.89 5.65 7.56 6.34 12.28 10.87 6.32 25.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.02 1.96 1.85 1.00 1.66 1.55 18.46%
Adjusted Per Share Value based on latest NOSH - 90,331
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 17.86 13.41 16.81 15.71 16.44 14.64 13.41 20.98%
EPS 1.41 0.90 1.20 1.01 1.95 1.73 1.00 25.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3177 0.3206 0.3112 0.2935 0.1588 0.2636 0.2459 18.56%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.80 0.61 0.55 0.69 0.65 0.35 0.24 -
P/RPS 0.71 0.72 0.52 0.70 0.63 0.38 0.28 85.63%
P/EPS 9.00 10.80 7.27 10.88 5.29 3.22 3.80 77.40%
EY 11.11 9.26 13.75 9.19 18.89 31.05 26.34 -43.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.30 0.28 0.37 0.65 0.21 0.15 91.95%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 19/11/10 25/08/10 27/05/10 25/02/10 20/11/09 21/08/09 -
Price 1.01 0.63 0.63 0.68 0.67 0.62 0.25 -
P/RPS 0.90 0.75 0.60 0.69 0.65 0.67 0.30 107.59%
P/EPS 11.37 11.15 8.33 10.73 5.46 5.70 3.96 101.62%
EY 8.80 8.97 12.01 9.32 18.32 17.53 25.28 -50.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.31 0.32 0.37 0.67 0.37 0.16 116.13%

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