[HEVEA] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -20.96%
YoY- -37.22%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 393,051 371,759 381,096 370,080 342,742 340,091 302,985 4.43%
PBT 28,281 13,298 7,435 22,934 30,415 -10,994 6,916 26.44%
Tax -1,654 1,396 -672 -2,616 1,949 542 6,736 -
NP 26,627 14,694 6,763 20,318 32,364 -10,452 13,652 11.77%
-
NP to SH 26,627 14,694 6,763 20,318 32,364 -10,452 13,652 11.77%
-
Tax Rate 5.85% -10.50% 9.04% 11.41% -6.41% - -97.40% -
Total Cost 366,424 357,065 374,333 349,762 310,378 350,543 289,333 4.01%
-
Net Worth 237,816 211,632 197,893 188,234 167,112 134,644 135,147 9.87%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 1,808 9 - - - - 2,399 -4.60%
Div Payout % 6.79% 0.06% - - - - 17.58% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 237,816 211,632 197,893 188,234 167,112 134,644 135,147 9.87%
NOSH 90,424 90,441 90,362 89,210 90,331 90,365 79,969 2.06%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 6.77% 3.95% 1.77% 5.49% 9.44% -3.07% 4.51% -
ROE 11.20% 6.94% 3.42% 10.79% 19.37% -7.76% 10.10% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 434.67 411.05 421.74 414.84 379.43 376.35 378.88 2.31%
EPS 29.45 16.25 7.48 22.78 35.83 -11.57 17.07 9.51%
DPS 2.00 0.01 0.00 0.00 0.00 0.00 3.00 -6.53%
NAPS 2.63 2.34 2.19 2.11 1.85 1.49 1.69 7.64%
Adjusted Per Share Value based on latest NOSH - 89,210
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 69.03 65.29 66.93 65.00 60.20 59.73 53.21 4.43%
EPS 4.68 2.58 1.19 3.57 5.68 -1.84 2.40 11.76%
DPS 0.32 0.00 0.00 0.00 0.00 0.00 0.42 -4.42%
NAPS 0.4177 0.3717 0.3476 0.3306 0.2935 0.2365 0.2374 9.86%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.45 0.635 0.57 1.17 0.69 0.11 1.04 -
P/RPS 0.33 0.15 0.14 0.28 0.18 0.03 0.27 3.39%
P/EPS 4.92 3.91 7.62 5.14 1.93 -0.95 6.09 -3.49%
EY 20.31 25.59 13.13 19.47 51.92 -105.15 16.42 3.60%
DY 1.38 0.02 0.00 0.00 0.00 0.00 2.88 -11.53%
P/NAPS 0.55 0.27 0.26 0.55 0.37 0.07 0.62 -1.97%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 22/05/14 30/05/13 24/05/12 24/05/11 27/05/10 29/05/09 23/05/08 -
Price 1.52 0.81 0.55 1.00 0.68 0.21 1.07 -
P/RPS 0.35 0.20 0.13 0.24 0.18 0.06 0.28 3.78%
P/EPS 5.16 4.99 7.35 4.39 1.90 -1.82 6.27 -3.19%
EY 19.37 20.06 13.61 22.78 52.69 -55.08 15.95 3.28%
DY 1.32 0.01 0.00 0.00 0.00 0.00 2.80 -11.77%
P/NAPS 0.58 0.35 0.25 0.47 0.37 0.14 0.63 -1.36%

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