[HEVEA] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -10.66%
YoY- 25.67%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 391,940 372,597 373,049 363,137 327,417 342,144 285,654 5.40%
PBT 23,952 13,861 3,894 28,405 18,931 -180 38 192.52%
Tax -1,492 1,498 -533 -2,699 1,524 1,076 6,682 -
NP 22,460 15,359 3,361 25,706 20,455 896 6,720 22.25%
-
NP to SH 22,460 15,359 3,361 25,706 20,455 896 6,720 22.25%
-
Tax Rate 6.23% -10.81% 13.69% 9.50% -8.05% - -17,584.21% -
Total Cost 369,480 357,238 369,688 337,431 306,962 341,248 278,934 4.79%
-
Net Worth 180,864 207,810 194,167 180,887 90,427 141,328 129,599 5.70%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 1,808 9 - - - - 2,399 -4.60%
Div Payout % 8.05% 0.06% - - - - 35.71% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 180,864 207,810 194,167 180,887 90,427 141,328 129,599 5.70%
NOSH 90,432 90,352 90,310 90,443 90,427 90,595 79,999 2.06%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 5.73% 4.12% 0.90% 7.08% 6.25% 0.26% 2.35% -
ROE 12.42% 7.39% 1.73% 14.21% 22.62% 0.63% 5.19% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 433.41 412.38 413.07 401.51 362.08 377.66 357.07 3.27%
EPS 24.84 17.00 3.72 28.42 22.62 0.99 8.40 19.78%
DPS 2.00 0.01 0.00 0.00 0.00 0.00 3.00 -6.52%
NAPS 2.00 2.30 2.15 2.00 1.00 1.56 1.62 3.57%
Adjusted Per Share Value based on latest NOSH - 90,443
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 69.03 65.63 65.71 63.96 57.67 60.26 50.31 5.40%
EPS 3.96 2.71 0.59 4.53 3.60 0.16 1.18 22.33%
DPS 0.32 0.00 0.00 0.00 0.00 0.00 0.42 -4.42%
NAPS 0.3186 0.366 0.342 0.3186 0.1593 0.2489 0.2283 5.70%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.36 0.48 0.54 0.80 0.65 0.12 1.06 -
P/RPS 0.31 0.12 0.13 0.20 0.18 0.03 0.30 0.54%
P/EPS 5.48 2.82 14.51 2.81 2.87 12.13 12.62 -12.96%
EY 18.26 35.41 6.89 35.53 34.80 8.24 7.92 14.92%
DY 1.47 0.02 0.00 0.00 0.00 0.00 2.83 -10.33%
P/NAPS 0.68 0.21 0.25 0.40 0.65 0.08 0.65 0.75%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 26/02/13 23/02/12 24/02/11 25/02/10 27/02/09 22/02/08 -
Price 1.31 0.465 0.57 1.01 0.67 0.12 1.05 -
P/RPS 0.30 0.11 0.14 0.25 0.19 0.03 0.29 0.56%
P/EPS 5.27 2.74 15.32 3.55 2.96 12.13 12.50 -13.39%
EY 18.96 36.56 6.53 28.14 33.76 8.24 8.00 15.45%
DY 1.53 0.02 0.00 0.00 0.00 0.00 2.86 -9.89%
P/NAPS 0.66 0.20 0.27 0.51 0.67 0.08 0.65 0.25%

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