[HEVEA] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -60.41%
YoY- -86.93%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 379,697 387,099 381,096 373,049 378,528 364,926 370,080 1.72%
PBT 11,538 7,067 7,435 3,894 10,807 16,967 22,934 -36.66%
Tax -1,341 -889 -672 -533 -2,318 -2,478 -2,616 -35.87%
NP 10,197 6,178 6,763 3,361 8,489 14,489 20,318 -36.76%
-
NP to SH 10,197 6,178 6,763 3,361 8,489 14,489 20,318 -36.76%
-
Tax Rate 11.62% 12.58% 9.04% 13.69% 21.45% 14.60% 11.41% -
Total Cost 369,500 380,921 374,333 369,688 370,039 350,437 349,762 3.71%
-
Net Worth 200,441 196,663 197,893 194,167 190,752 190,989 188,234 4.26%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 9 9 - - - - - -
Div Payout % 0.09% 0.15% - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 200,441 196,663 197,893 194,167 190,752 190,989 188,234 4.26%
NOSH 90,289 90,212 90,362 90,310 90,404 90,089 89,210 0.80%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 2.69% 1.60% 1.77% 0.90% 2.24% 3.97% 5.49% -
ROE 5.09% 3.14% 3.42% 1.73% 4.45% 7.59% 10.79% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 420.54 429.10 421.74 413.07 418.71 405.07 414.84 0.91%
EPS 11.29 6.85 7.48 3.72 9.39 16.08 22.78 -37.29%
DPS 0.01 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 2.18 2.19 2.15 2.11 2.12 2.11 3.43%
Adjusted Per Share Value based on latest NOSH - 90,310
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 66.69 67.99 66.93 65.52 66.48 64.09 65.00 1.72%
EPS 1.79 1.09 1.19 0.59 1.49 2.54 3.57 -36.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.352 0.3454 0.3476 0.341 0.335 0.3354 0.3306 4.25%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.50 0.52 0.57 0.54 0.49 0.71 1.17 -
P/RPS 0.12 0.12 0.14 0.13 0.12 0.18 0.28 -43.06%
P/EPS 4.43 7.59 7.62 14.51 5.22 4.41 5.14 -9.41%
EY 22.59 13.17 13.13 6.89 19.16 22.65 19.47 10.38%
DY 0.02 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.24 0.26 0.25 0.23 0.33 0.55 -43.98%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 14/08/12 24/05/12 23/02/12 29/11/11 16/08/11 24/05/11 -
Price 0.52 0.56 0.55 0.57 0.57 0.62 1.00 -
P/RPS 0.12 0.13 0.13 0.14 0.14 0.15 0.24 -36.92%
P/EPS 4.60 8.18 7.35 15.32 6.07 3.86 4.39 3.15%
EY 21.72 12.23 13.61 6.53 16.47 25.94 22.78 -3.11%
DY 0.02 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.26 0.25 0.27 0.27 0.29 0.47 -37.81%

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