[HEVEA] YoY Annualized Quarter 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- 9.1%
YoY- 25.68%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 391,939 372,597 373,049 363,137 327,417 342,143 262,238 6.92%
PBT 23,951 13,977 3,894 28,410 18,933 -181 135 136.85%
Tax -1,492 1,500 -532 -2,699 1,525 1,076 6,682 -
NP 22,459 15,477 3,362 25,711 20,458 895 6,817 21.96%
-
NP to SH 22,459 15,477 3,362 25,711 20,458 895 6,817 21.96%
-
Tax Rate 6.23% -10.73% 13.66% 9.50% -8.05% - -4,949.63% -
Total Cost 369,480 357,120 369,687 337,426 306,959 341,248 255,421 6.34%
-
Net Worth 231,416 208,804 194,309 190,727 161,838 141,030 129,542 10.14%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 1,807 - - - - - 2,398 -4.60%
Div Payout % 8.05% - - - - - 35.19% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 231,416 208,804 194,309 190,727 161,838 141,030 129,542 10.14%
NOSH 90,397 90,391 90,376 90,392 90,412 90,404 79,964 2.06%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 5.73% 4.15% 0.90% 7.08% 6.25% 0.26% 2.60% -
ROE 9.71% 7.41% 1.73% 13.48% 12.64% 0.63% 5.26% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 433.57 412.20 412.77 401.73 362.14 378.46 327.94 4.75%
EPS 24.84 17.12 3.72 28.44 22.63 0.99 8.52 19.50%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 3.00 -6.52%
NAPS 2.56 2.31 2.15 2.11 1.79 1.56 1.62 7.91%
Adjusted Per Share Value based on latest NOSH - 90,443
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 68.84 65.44 65.52 63.78 57.51 60.09 46.06 6.92%
EPS 3.94 2.72 0.59 4.52 3.59 0.16 1.20 21.89%
DPS 0.32 0.00 0.00 0.00 0.00 0.00 0.42 -4.42%
NAPS 0.4064 0.3667 0.3413 0.335 0.2842 0.2477 0.2275 10.14%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.36 0.48 0.54 0.80 0.65 0.12 1.06 -
P/RPS 0.31 0.12 0.13 0.20 0.18 0.03 0.32 -0.52%
P/EPS 5.47 2.80 14.52 2.81 2.87 12.12 12.43 -12.77%
EY 18.27 35.67 6.89 35.55 34.81 8.25 8.04 14.64%
DY 1.47 0.00 0.00 0.00 0.00 0.00 2.83 -10.33%
P/NAPS 0.53 0.21 0.25 0.38 0.36 0.08 0.65 -3.34%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 26/02/13 23/02/12 24/02/11 25/02/10 27/02/09 22/02/08 -
Price 1.31 0.465 0.57 1.01 0.67 0.12 1.05 -
P/RPS 0.30 0.11 0.14 0.25 0.19 0.03 0.32 -1.06%
P/EPS 5.27 2.72 15.32 3.55 2.96 12.12 12.32 -13.18%
EY 18.97 36.82 6.53 28.16 33.77 8.25 8.12 15.17%
DY 1.53 0.00 0.00 0.00 0.00 0.00 2.86 -9.89%
P/NAPS 0.51 0.20 0.27 0.48 0.37 0.08 0.65 -3.95%

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