[HEVEA] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 327.66%
YoY- 17.2%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 362,079 342,742 327,417 315,583 321,070 340,091 342,144 3.85%
PBT 31,088 30,415 18,931 9,035 -3,744 -10,994 -180 -
Tax 2,404 1,949 1,524 -443 -30 542 1,076 71.15%
NP 33,492 32,364 20,455 8,592 -3,774 -10,452 896 1025.38%
-
NP to SH 33,492 32,364 20,455 8,592 -3,774 -10,452 896 1025.38%
-
Tax Rate -7.73% -6.41% -8.05% 4.90% - - - -
Total Cost 328,587 310,378 306,962 306,991 324,844 350,543 341,248 -2.49%
-
Net Worth 177,176 167,112 90,427 150,071 140,015 134,644 141,328 16.31%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 177,176 167,112 90,427 150,071 140,015 134,644 141,328 16.31%
NOSH 90,396 90,331 90,427 90,404 90,332 90,365 90,595 -0.14%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 9.25% 9.44% 6.25% 2.72% -1.18% -3.07% 0.26% -
ROE 18.90% 19.37% 22.62% 5.73% -2.70% -7.76% 0.63% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 400.55 379.43 362.08 349.08 355.43 376.35 377.66 4.01%
EPS 37.05 35.83 22.62 9.50 -4.18 -11.57 0.99 1026.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 1.85 1.00 1.66 1.55 1.49 1.56 16.48%
Adjusted Per Share Value based on latest NOSH - 90,404
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 63.59 60.20 57.51 55.43 56.39 59.73 60.09 3.85%
EPS 5.88 5.68 3.59 1.51 -0.66 -1.84 0.16 1012.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3112 0.2935 0.1588 0.2636 0.2459 0.2365 0.2482 16.32%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.55 0.69 0.65 0.35 0.24 0.11 0.12 -
P/RPS 0.14 0.18 0.18 0.10 0.07 0.03 0.03 180.04%
P/EPS 1.48 1.93 2.87 3.68 -5.74 -0.95 12.13 -75.49%
EY 67.36 51.92 34.80 27.15 -17.41 -105.15 8.24 307.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.37 0.65 0.21 0.15 0.07 0.08 131.05%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 27/05/10 25/02/10 20/11/09 21/08/09 29/05/09 27/02/09 -
Price 0.63 0.68 0.67 0.62 0.25 0.21 0.12 -
P/RPS 0.16 0.18 0.19 0.18 0.07 0.06 0.03 206.19%
P/EPS 1.70 1.90 2.96 6.52 -5.98 -1.82 12.13 -73.11%
EY 58.81 52.69 33.76 15.33 -16.71 -55.08 8.24 272.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.37 0.67 0.37 0.16 0.14 0.08 152.62%

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