[HEVEA] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 138.07%
YoY- 2182.92%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 355,055 362,079 342,742 327,417 315,583 321,070 340,091 2.90%
PBT 25,954 31,088 30,415 18,931 9,035 -3,744 -10,994 -
Tax 2,818 2,404 1,949 1,524 -443 -30 542 199.81%
NP 28,772 33,492 32,364 20,455 8,592 -3,774 -10,452 -
-
NP to SH 28,772 33,492 32,364 20,455 8,592 -3,774 -10,452 -
-
Tax Rate -10.86% -7.73% -6.41% -8.05% 4.90% - - -
Total Cost 326,283 328,587 310,378 306,962 306,991 324,844 350,543 -4.66%
-
Net Worth 182,515 177,176 167,112 90,427 150,071 140,015 134,644 22.45%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 182,515 177,176 167,112 90,427 150,071 140,015 134,644 22.45%
NOSH 90,353 90,396 90,331 90,427 90,404 90,332 90,365 -0.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.10% 9.25% 9.44% 6.25% 2.72% -1.18% -3.07% -
ROE 15.76% 18.90% 19.37% 22.62% 5.73% -2.70% -7.76% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 392.96 400.55 379.43 362.08 349.08 355.43 376.35 2.91%
EPS 31.84 37.05 35.83 22.62 9.50 -4.18 -11.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 1.96 1.85 1.00 1.66 1.55 1.49 22.46%
Adjusted Per Share Value based on latest NOSH - 90,427
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 62.54 63.77 60.37 57.67 55.59 56.55 59.90 2.91%
EPS 5.07 5.90 5.70 3.60 1.51 -0.66 -1.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3215 0.3121 0.2943 0.1593 0.2643 0.2466 0.2372 22.45%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.61 0.55 0.69 0.65 0.35 0.24 0.11 -
P/RPS 0.16 0.14 0.18 0.18 0.10 0.07 0.03 204.94%
P/EPS 1.92 1.48 1.93 2.87 3.68 -5.74 -0.95 -
EY 52.20 67.36 51.92 34.80 27.15 -17.41 -105.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.28 0.37 0.65 0.21 0.15 0.07 163.61%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 19/11/10 25/08/10 27/05/10 25/02/10 20/11/09 21/08/09 29/05/09 -
Price 0.63 0.63 0.68 0.67 0.62 0.25 0.21 -
P/RPS 0.16 0.16 0.18 0.19 0.18 0.07 0.06 92.18%
P/EPS 1.98 1.70 1.90 2.96 6.52 -5.98 -1.82 -
EY 50.55 58.81 52.69 33.76 15.33 -16.71 -55.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.37 0.67 0.37 0.16 0.14 69.80%

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