[HEVEA] YoY Quarter Result on 30-Sep-2010 [#3]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
19-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -25.34%
YoY- -48.04%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 86,282 82,531 89,933 76,331 83,355 88,842 62,833 5.42%
PBT 6,046 3,581 -890 5,270 10,404 -2,375 627 45.84%
Tax -545 -457 -5 -165 -579 -166 -82 37.07%
NP 5,501 3,124 -895 5,105 9,825 -2,541 545 46.95%
-
NP to SH 5,501 3,124 -895 5,105 9,825 -2,541 545 46.95%
-
Tax Rate 9.01% 12.76% - 3.13% 5.57% - 13.08% -
Total Cost 80,781 79,407 90,828 71,226 73,530 91,383 62,288 4.42%
-
Net Worth 221,628 200,441 190,752 182,515 150,071 141,970 124,227 10.11%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 221,628 200,441 190,752 182,515 150,071 141,970 124,227 10.11%
NOSH 90,460 90,289 90,404 90,353 90,404 90,427 80,147 2.03%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 6.38% 3.79% -1.00% 6.69% 11.79% -2.86% 0.87% -
ROE 2.48% 1.56% -0.47% 2.80% 6.55% -1.79% 0.44% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 95.38 91.41 99.48 84.48 92.20 98.25 78.40 3.31%
EPS 6.09 3.46 -0.99 5.65 10.87 -2.81 0.68 44.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.45 2.22 2.11 2.02 1.66 1.57 1.55 7.92%
Adjusted Per Share Value based on latest NOSH - 90,353
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 15.15 14.50 15.80 13.41 14.64 15.60 11.04 5.41%
EPS 0.97 0.55 -0.16 0.90 1.73 -0.45 0.10 45.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3893 0.352 0.335 0.3206 0.2636 0.2493 0.2182 10.12%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.78 0.50 0.49 0.61 0.35 0.79 1.25 -
P/RPS 0.82 0.55 0.49 0.72 0.38 0.80 1.59 -10.44%
P/EPS 12.83 14.45 -49.49 10.80 3.22 -28.11 183.82 -35.80%
EY 7.80 6.92 -2.02 9.26 31.05 -3.56 0.54 55.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.23 0.23 0.30 0.21 0.50 0.81 -14.32%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 13/11/13 21/11/12 29/11/11 19/11/10 20/11/09 21/11/08 23/11/07 -
Price 0.885 0.52 0.57 0.63 0.62 0.22 1.03 -
P/RPS 0.93 0.57 0.57 0.75 0.67 0.22 1.31 -5.54%
P/EPS 14.55 15.03 -57.58 11.15 5.70 -7.83 151.47 -32.30%
EY 6.87 6.65 -1.74 8.97 17.53 -12.77 0.66 47.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.23 0.27 0.31 0.37 0.14 0.66 -9.60%

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