[HEVEA] YoY TTM 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- 101.22%
YoY- -66.71%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 434,040 393,051 371,759 381,096 370,080 342,742 340,091 4.14%
PBT 38,892 28,281 13,298 7,435 22,934 30,415 -10,994 -
Tax -1,983 -1,654 1,396 -672 -2,616 1,949 542 -
NP 36,909 26,627 14,694 6,763 20,318 32,364 -10,452 -
-
NP to SH 36,909 26,627 14,694 6,763 20,318 32,364 -10,452 -
-
Tax Rate 5.10% 5.85% -10.50% 9.04% 11.41% -6.41% - -
Total Cost 397,131 366,424 357,065 374,333 349,762 310,378 350,543 2.10%
-
Net Worth 198,946 237,816 211,632 197,893 188,234 167,112 134,644 6.71%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 368 1,808 9 - - - - -
Div Payout % 1.00% 6.79% 0.06% - - - - -
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 198,946 237,816 211,632 197,893 188,234 167,112 134,644 6.71%
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 8.50% 6.77% 3.95% 1.77% 5.49% 9.44% -3.07% -
ROE 18.55% 11.20% 6.94% 3.42% 10.79% 19.37% -7.76% -
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 436.34 434.67 411.05 421.74 414.84 379.43 376.35 2.49%
EPS 37.10 29.45 16.25 7.48 22.78 35.83 -11.57 -
DPS 0.37 2.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.63 2.34 2.19 2.11 1.85 1.49 5.02%
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 76.23 69.03 65.29 66.93 65.00 60.20 59.73 4.14%
EPS 6.48 4.68 2.58 1.19 3.57 5.68 -1.84 -
DPS 0.06 0.32 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3494 0.4177 0.3717 0.3476 0.3306 0.2935 0.2365 6.71%
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 0.71 0.33 0.15 0.14 0.28 0.18 0.03 69.40%
P/EPS 8.38 4.92 3.91 7.62 5.14 1.93 -0.95 -
EY 11.93 20.31 25.59 13.13 19.47 51.92 -105.15 -
DY 0.12 1.38 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 0.55 0.27 0.26 0.55 0.37 0.07 67.71%
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 0.72 0.35 0.20 0.13 0.24 0.18 0.06 51.27%
P/EPS 8.49 5.16 4.99 7.35 4.39 1.90 -1.82 -
EY 11.78 19.37 20.06 13.61 22.78 52.69 -55.08 -
DY 0.12 1.32 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 0.58 0.35 0.25 0.47 0.37 0.14 49.74%

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