[HEVEA] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 72.07%
YoY- 486.66%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 82,531 89,933 76,331 83,355 88,842 62,833 38,694 13.44%
PBT 3,581 -890 5,270 10,404 -2,375 627 2,901 3.56%
Tax -457 -5 -165 -579 -166 -82 -210 13.82%
NP 3,124 -895 5,105 9,825 -2,541 545 2,691 2.51%
-
NP to SH 3,124 -895 5,105 9,825 -2,541 545 2,691 2.51%
-
Tax Rate 12.76% - 3.13% 5.57% - 13.08% 7.24% -
Total Cost 79,407 90,828 71,226 73,530 91,383 62,288 36,003 14.07%
-
Net Worth 200,441 190,752 182,515 150,071 141,970 124,227 123,337 8.42%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 200,441 190,752 182,515 150,071 141,970 124,227 123,337 8.42%
NOSH 90,289 90,404 90,353 90,404 90,427 80,147 80,089 2.01%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 3.79% -1.00% 6.69% 11.79% -2.86% 0.87% 6.95% -
ROE 1.56% -0.47% 2.80% 6.55% -1.79% 0.44% 2.18% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 91.41 99.48 84.48 92.20 98.25 78.40 48.31 11.20%
EPS 3.46 -0.99 5.65 10.87 -2.81 0.68 3.36 0.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 2.11 2.02 1.66 1.57 1.55 1.54 6.27%
Adjusted Per Share Value based on latest NOSH - 90,404
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 14.50 15.80 13.41 14.64 15.60 11.04 6.80 13.43%
EPS 0.55 -0.16 0.90 1.73 -0.45 0.10 0.47 2.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.352 0.335 0.3206 0.2636 0.2493 0.2182 0.2166 8.42%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.50 0.49 0.61 0.35 0.79 1.25 1.46 -
P/RPS 0.55 0.49 0.72 0.38 0.80 1.59 3.02 -24.69%
P/EPS 14.45 -49.49 10.80 3.22 -28.11 183.82 43.45 -16.74%
EY 6.92 -2.02 9.26 31.05 -3.56 0.54 2.30 20.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.30 0.21 0.50 0.81 0.95 -21.03%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 29/11/11 19/11/10 20/11/09 21/11/08 23/11/07 20/11/06 -
Price 0.52 0.57 0.63 0.62 0.22 1.03 1.74 -
P/RPS 0.57 0.57 0.75 0.67 0.22 1.31 3.60 -26.42%
P/EPS 15.03 -57.58 11.15 5.70 -7.83 151.47 51.79 -18.61%
EY 6.65 -1.74 8.97 17.53 -12.77 0.66 1.93 22.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.27 0.31 0.37 0.14 0.66 1.13 -23.28%

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