[HEVEA] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -10.66%
YoY- 25.67%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 378,528 364,926 370,080 363,137 355,055 362,079 342,742 6.83%
PBT 10,807 16,967 22,934 28,405 25,954 31,088 30,415 -49.80%
Tax -2,318 -2,478 -2,616 -2,699 2,818 2,404 1,949 -
NP 8,489 14,489 20,318 25,706 28,772 33,492 32,364 -58.99%
-
NP to SH 8,489 14,489 20,318 25,706 28,772 33,492 32,364 -58.99%
-
Tax Rate 21.45% 14.60% 11.41% 9.50% -10.86% -7.73% -6.41% -
Total Cost 370,039 350,437 349,762 337,431 326,283 328,587 310,378 12.42%
-
Net Worth 190,752 190,989 188,234 180,887 182,515 177,176 167,112 9.21%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 190,752 190,989 188,234 180,887 182,515 177,176 167,112 9.21%
NOSH 90,404 90,089 89,210 90,443 90,353 90,396 90,331 0.05%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.24% 3.97% 5.49% 7.08% 8.10% 9.25% 9.44% -
ROE 4.45% 7.59% 10.79% 14.21% 15.76% 18.90% 19.37% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 418.71 405.07 414.84 401.51 392.96 400.55 379.43 6.78%
EPS 9.39 16.08 22.78 28.42 31.84 37.05 35.83 -59.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.11 2.12 2.11 2.00 2.02 1.96 1.85 9.15%
Adjusted Per Share Value based on latest NOSH - 90,443
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 66.48 64.09 65.00 63.78 62.36 63.59 60.20 6.83%
EPS 1.49 2.54 3.57 4.51 5.05 5.88 5.68 -58.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.335 0.3354 0.3306 0.3177 0.3206 0.3112 0.2935 9.20%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.49 0.71 1.17 0.80 0.61 0.55 0.69 -
P/RPS 0.12 0.18 0.28 0.20 0.16 0.14 0.18 -23.66%
P/EPS 5.22 4.41 5.14 2.81 1.92 1.48 1.93 94.00%
EY 19.16 22.65 19.47 35.53 52.20 67.36 51.92 -48.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.33 0.55 0.40 0.30 0.28 0.37 -27.14%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 16/08/11 24/05/11 24/02/11 19/11/10 25/08/10 27/05/10 -
Price 0.57 0.62 1.00 1.01 0.63 0.63 0.68 -
P/RPS 0.14 0.15 0.24 0.25 0.16 0.16 0.18 -15.41%
P/EPS 6.07 3.86 4.39 3.55 1.98 1.70 1.90 116.76%
EY 16.47 25.94 22.78 28.14 50.55 58.81 52.69 -53.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.29 0.47 0.51 0.31 0.32 0.37 -18.93%

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