[HEVEA] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 9.74%
YoY- 2768.79%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 396,182 401,952 373,854 370,276 300,952 343,100 258,450 7.37%
PBT 16,066 9,426 3,080 25,968 1,646 8,770 1,534 47.86%
Tax -1,690 -1,096 -384 -828 -2,588 -374 -532 21.22%
NP 14,376 8,330 2,696 25,140 -942 8,396 1,002 55.81%
-
NP to SH 14,376 8,330 2,696 25,140 -942 8,396 1,002 55.81%
-
Tax Rate 10.52% 11.63% 12.47% 3.19% 157.23% 4.26% 34.68% -
Total Cost 381,806 393,622 371,158 345,136 301,894 334,704 257,448 6.78%
-
Net Worth 216,092 196,956 191,795 177,118 140,692 147,472 125,647 9.44%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 216,092 196,956 191,795 177,118 140,692 147,472 125,647 9.44%
NOSH 90,415 90,347 90,469 90,366 90,769 90,474 79,523 2.16%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 3.63% 2.07% 0.72% 6.79% -0.31% 2.45% 0.39% -
ROE 6.65% 4.23% 1.41% 14.19% -0.67% 5.69% 0.80% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 438.18 444.90 413.24 409.75 331.56 379.22 325.00 5.10%
EPS 15.90 9.22 2.98 27.80 -1.04 9.28 1.26 52.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.39 2.18 2.12 1.96 1.55 1.63 1.58 7.13%
Adjusted Per Share Value based on latest NOSH - 90,396
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 69.58 70.60 65.66 65.03 52.86 60.26 45.39 7.37%
EPS 2.52 1.46 0.47 4.42 -0.17 1.47 0.18 55.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3795 0.3459 0.3369 0.3111 0.2471 0.259 0.2207 9.44%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.715 0.52 0.71 0.55 0.24 0.97 1.52 -
P/RPS 0.16 0.12 0.17 0.13 0.07 0.26 0.47 -16.42%
P/EPS 4.50 5.64 23.83 1.98 -23.13 10.45 120.63 -42.16%
EY 22.24 17.73 4.20 50.58 -4.32 9.57 0.83 72.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.24 0.33 0.28 0.15 0.60 0.96 -17.60%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 22/08/13 14/08/12 16/08/11 25/08/10 21/08/09 26/08/08 24/08/07 -
Price 0.74 0.56 0.62 0.63 0.25 0.88 1.40 -
P/RPS 0.17 0.13 0.15 0.15 0.08 0.23 0.43 -14.31%
P/EPS 4.65 6.07 20.81 2.26 -24.09 9.48 111.11 -41.04%
EY 21.49 16.46 4.81 44.16 -4.15 10.55 0.90 69.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.26 0.29 0.32 0.16 0.54 0.89 -16.10%

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