[HEVEA] QoQ TTM 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- 63.89%
YoY- -136.23%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 342,742 327,417 315,583 321,070 340,091 342,144 353,988 -2.13%
PBT 30,415 18,931 9,035 -3,744 -10,994 -180 655 1194.93%
Tax 1,949 1,524 -443 -30 542 1,076 6,676 -56.02%
NP 32,364 20,455 8,592 -3,774 -10,452 896 7,331 169.35%
-
NP to SH 32,364 20,455 8,592 -3,774 -10,452 896 7,331 169.35%
-
Tax Rate -6.41% -8.05% 4.90% - - - -1,019.24% -
Total Cost 310,378 306,962 306,991 324,844 350,543 341,248 346,657 -7.11%
-
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 - - - - - - 2,399 -
Div Payout % - - - - - - 32.74% -
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 9.44% 6.25% 2.72% -1.18% -3.07% 0.26% 2.07% -
ROE 19.37% 22.62% 5.73% -2.70% -7.76% 0.63% 5.16% -
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 379.43 362.08 349.08 355.43 376.35 377.66 391.46 -2.06%
EPS 35.83 22.62 9.50 -4.18 -11.57 0.99 8.11 169.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.65 -
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 60.20 57.51 55.43 56.39 59.73 60.09 62.17 -2.12%
EPS 5.68 3.59 1.51 -0.66 -1.84 0.16 1.29 168.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.42 -
NAPS 0.2935 0.1588 0.2636 0.2459 0.2365 0.2482 0.2493 11.50%
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 0.18 0.18 0.10 0.07 0.03 0.03 0.20 -6.78%
P/EPS 1.93 2.87 3.68 -5.74 -0.95 12.13 9.74 -66.04%
EY 51.92 34.80 27.15 -17.41 -105.15 8.24 10.26 195.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.36 -
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 0.18 0.19 0.18 0.07 0.06 0.03 0.06 108.14%
P/EPS 1.90 2.96 6.52 -5.98 -1.82 12.13 2.71 -21.09%
EY 52.69 33.76 15.33 -16.71 -55.08 8.24 36.85 26.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 12.06 -
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