[HEVEA] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
19-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -14.09%
YoY- 234.87%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 364,926 370,080 363,137 355,055 362,079 342,742 327,417 7.51%
PBT 16,967 22,934 28,405 25,954 31,088 30,415 18,931 -7.06%
Tax -2,478 -2,616 -2,699 2,818 2,404 1,949 1,524 -
NP 14,489 20,318 25,706 28,772 33,492 32,364 20,455 -20.58%
-
NP to SH 14,489 20,318 25,706 28,772 33,492 32,364 20,455 -20.58%
-
Tax Rate 14.60% 11.41% 9.50% -10.86% -7.73% -6.41% -8.05% -
Total Cost 350,437 349,762 337,431 326,283 328,587 310,378 306,962 9.25%
-
Net Worth 190,989 188,234 180,887 182,515 177,176 167,112 90,427 64.84%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 190,989 188,234 180,887 182,515 177,176 167,112 90,427 64.84%
NOSH 90,089 89,210 90,443 90,353 90,396 90,331 90,427 -0.25%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.97% 5.49% 7.08% 8.10% 9.25% 9.44% 6.25% -
ROE 7.59% 10.79% 14.21% 15.76% 18.90% 19.37% 22.62% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 405.07 414.84 401.51 392.96 400.55 379.43 362.08 7.78%
EPS 16.08 22.78 28.42 31.84 37.05 35.83 22.62 -20.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.11 2.00 2.02 1.96 1.85 1.00 65.25%
Adjusted Per Share Value based on latest NOSH - 90,353
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 64.28 65.18 63.96 62.54 63.77 60.37 57.67 7.52%
EPS 2.55 3.58 4.53 5.07 5.90 5.70 3.60 -20.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3364 0.3315 0.3186 0.3215 0.3121 0.2943 0.1593 64.82%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.71 1.17 0.80 0.61 0.55 0.69 0.65 -
P/RPS 0.18 0.28 0.20 0.16 0.14 0.18 0.18 0.00%
P/EPS 4.41 5.14 2.81 1.92 1.48 1.93 2.87 33.26%
EY 22.65 19.47 35.53 52.20 67.36 51.92 34.80 -24.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.55 0.40 0.30 0.28 0.37 0.65 -36.43%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 16/08/11 24/05/11 24/02/11 19/11/10 25/08/10 27/05/10 25/02/10 -
Price 0.62 1.00 1.01 0.63 0.63 0.68 0.67 -
P/RPS 0.15 0.24 0.25 0.16 0.16 0.18 0.19 -14.61%
P/EPS 3.86 4.39 3.55 1.98 1.70 1.90 2.96 19.41%
EY 25.94 22.78 28.14 50.55 58.81 52.69 33.76 -16.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.47 0.51 0.31 0.32 0.37 0.67 -42.86%

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