[HEVEA] YoY 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- 28.65%
YoY- 1003.54%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
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 116,373 104,688 103,577 104,415 96,368 89,425 74,100 7.80%
PBT 14,600 7,788 3,459 4,022 481 5,952 -5,532 -
Tax -624 -545 -383 -281 -142 -225 -650 -0.67%
NP 13,976 7,243 3,076 3,741 339 5,727 -6,182 -
-
NP to SH 13,976 7,243 3,076 3,741 339 5,727 -6,182 -
-
Tax Rate 4.27% 7.00% 11.07% 6.99% 29.52% 3.78% - -
Total Cost 102,397 97,445 100,501 100,674 96,029 83,698 80,282 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 4.91% 3.05% 1.45% 1.89% 0.18% 3.43% -4.59% -
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 116.99 115.77 114.52 115.55 108.02 99.00 82.00 6.09%
EPS 14.05 8.01 3.40 4.14 0.38 6.34 -6.84 -
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 20.44 18.39 18.19 18.34 16.93 15.71 13.01 7.81%
EPS 2.45 1.27 0.54 0.66 0.06 1.01 -1.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4997 0.4177 0.3717 0.3476 0.3306 0.2935 0.2365 13.27%
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 2.66 1.25 0.55 0.49 1.08 0.70 0.13 65.34%
P/EPS 22.14 18.10 18.67 13.77 307.89 10.88 -1.61 -
EY 4.52 5.52 5.36 7.26 0.32 9.19 -62.19 -
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 2.69 1.31 0.71 0.48 0.93 0.69 0.26 47.58%
P/EPS 22.42 18.98 23.82 13.29 263.16 10.73 -3.07 -
EY 4.46 5.27 4.20 7.53 0.38 9.32 -32.58 -
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