[HEVEA] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 345.09%
YoY- 1003.54%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 465,492 418,752 414,308 417,660 385,472 357,700 296,400 7.80%
PBT 58,400 31,152 13,836 16,088 1,924 23,808 -22,128 -
Tax -2,496 -2,180 -1,532 -1,124 -568 -900 -2,600 -0.67%
NP 55,904 28,972 12,304 14,964 1,356 22,908 -24,728 -
-
NP to SH 55,904 28,972 12,304 14,964 1,356 22,908 -24,728 -
-
Tax Rate 4.27% 7.00% 11.07% 6.99% 29.52% 3.78% - -
Total Cost 409,588 389,780 402,004 402,696 384,116 334,792 321,128 4.13%
-
Net Worth 284,493 237,816 211,632 197,893 188,234 167,112 134,644 13.27%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 284,493 237,816 211,632 197,893 188,234 167,112 134,644 13.27%
NOSH 99,473 90,424 90,441 90,362 89,210 90,331 90,365 1.61%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 12.01% 6.92% 2.97% 3.58% 0.35% 6.40% -8.34% -
ROE 19.65% 12.18% 5.81% 7.56% 0.72% 13.71% -18.37% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 467.96 463.10 458.10 462.21 432.09 395.99 328.00 6.09%
EPS 56.20 32.04 13.60 16.56 1.52 25.36 -27.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.86 2.63 2.34 2.19 2.11 1.85 1.49 11.47%
Adjusted Per Share Value based on latest NOSH - 90,362
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 81.99 73.76 72.97 73.56 67.90 63.00 52.21 7.80%
EPS 9.85 5.10 2.17 2.64 0.24 4.03 -4.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5011 0.4189 0.3728 0.3486 0.3315 0.2943 0.2372 13.26%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 3.11 1.45 0.635 0.57 1.17 0.69 0.11 -
P/RPS 0.66 0.31 0.14 0.12 0.27 0.17 0.03 67.35%
P/EPS 5.53 4.53 4.67 3.44 76.97 2.72 -0.40 -
EY 18.07 22.10 21.42 29.05 1.30 36.75 -248.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.55 0.27 0.26 0.55 0.37 0.07 57.99%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 25/05/15 22/05/14 30/05/13 24/05/12 24/05/11 27/05/10 29/05/09 -
Price 3.15 1.52 0.81 0.55 1.00 0.68 0.21 -
P/RPS 0.67 0.33 0.18 0.12 0.23 0.17 0.06 49.47%
P/EPS 5.60 4.74 5.95 3.32 65.79 2.68 -0.77 -
EY 17.84 21.08 16.80 30.11 1.52 37.29 -130.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.58 0.35 0.25 0.47 0.37 0.14 40.97%

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