[HEVEA] YoY TTM 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- 327.66%
YoY- 17.2%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 379,697 378,528 355,055 315,583 353,988 237,530 157,803 15.74%
PBT 11,538 10,807 25,954 9,035 655 7,807 5,857 11.95%
Tax -1,341 -2,318 2,818 -443 6,676 -4,043 1,980 -
NP 10,197 8,489 28,772 8,592 7,331 3,764 7,837 4.48%
-
NP to SH 10,197 8,489 28,772 8,592 7,331 3,764 7,837 4.48%
-
Tax Rate 11.62% 21.45% -10.86% 4.90% -1,019.24% 51.79% -33.81% -
Total Cost 369,500 370,039 326,283 306,991 346,657 233,766 149,966 16.20%
-
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 9 - - - 2,399 3,998 - -
Div Payout % 0.09% - - - 32.74% 106.23% - -
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 2.69% 2.24% 8.10% 2.72% 2.07% 1.58% 4.97% -
ROE 5.09% 4.45% 15.76% 5.73% 5.16% 3.03% 6.35% -
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 420.54 418.71 392.96 349.08 391.46 296.37 197.03 13.45%
EPS 11.29 9.39 31.84 9.50 8.11 4.70 9.79 2.40%
DPS 0.01 0.00 0.00 0.00 2.65 5.00 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 66.69 66.48 62.36 55.43 62.17 41.72 27.72 15.74%
EPS 1.79 1.49 5.05 1.51 1.29 0.66 1.38 4.42%
DPS 0.00 0.00 0.00 0.00 0.42 0.70 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 0.12 0.12 0.16 0.10 0.20 0.42 0.74 -26.13%
P/EPS 4.43 5.22 1.92 3.68 9.74 26.62 14.92 -18.30%
EY 22.59 19.16 52.20 27.15 10.26 3.76 6.70 22.43%
DY 0.02 0.00 0.00 0.00 3.36 4.00 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 0.12 0.14 0.16 0.18 0.06 0.35 0.88 -28.23%
P/EPS 4.60 6.07 1.98 6.52 2.71 21.93 17.78 -20.15%
EY 21.72 16.47 50.55 15.33 36.85 4.56 5.62 25.24%
DY 0.02 0.00 0.00 0.00 12.06 4.85 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