[HEVEA] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 16.84%
YoY- 72.58%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 418,752 391,939 379,164 396,182 414,308 372,597 378,009 7.06%
PBT 31,152 23,951 18,770 16,066 13,836 13,977 11,058 99.59%
Tax -2,180 -1,492 -1,853 -1,690 -1,532 1,500 -1,340 38.36%
NP 28,972 22,459 16,917 14,376 12,304 15,477 9,718 107.27%
-
NP to SH 28,972 22,459 16,917 14,376 12,304 15,477 9,718 107.27%
-
Tax Rate 7.00% 6.23% 9.87% 10.52% 11.07% -10.73% 12.12% -
Total Cost 389,780 369,480 362,246 381,806 402,004 357,120 368,290 3.85%
-
Net Worth 237,816 231,416 221,407 216,092 211,632 208,804 200,764 11.96%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 1,807 - - - - 12 -
Div Payout % - 8.05% - - - - 0.12% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 237,816 231,416 221,407 216,092 211,632 208,804 200,764 11.96%
NOSH 90,424 90,397 90,370 90,415 90,441 90,391 90,434 -0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 6.92% 5.73% 4.46% 3.63% 2.97% 4.15% 2.57% -
ROE 12.18% 9.71% 7.64% 6.65% 5.81% 7.41% 4.84% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 463.10 433.57 419.57 438.18 458.10 412.20 417.99 7.07%
EPS 32.04 24.84 18.72 15.90 13.60 17.12 10.75 107.24%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 2.63 2.56 2.45 2.39 2.34 2.31 2.22 11.97%
Adjusted Per Share Value based on latest NOSH - 90,395
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 73.76 69.03 66.78 69.78 72.97 65.63 66.58 7.07%
EPS 5.10 3.96 2.98 2.53 2.17 2.73 1.71 107.33%
DPS 0.00 0.32 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4189 0.4076 0.39 0.3806 0.3728 0.3678 0.3536 11.97%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.45 1.36 0.78 0.715 0.635 0.48 0.50 -
P/RPS 0.31 0.31 0.19 0.16 0.14 0.12 0.12 88.38%
P/EPS 4.53 5.47 4.17 4.50 4.67 2.80 4.65 -1.72%
EY 22.10 18.27 24.00 22.24 21.42 35.67 21.49 1.88%
DY 0.00 1.47 0.00 0.00 0.00 0.00 0.03 -
P/NAPS 0.55 0.53 0.32 0.30 0.27 0.21 0.23 78.91%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 25/02/14 13/11/13 22/08/13 30/05/13 26/02/13 21/11/12 -
Price 1.52 1.31 0.885 0.74 0.81 0.465 0.52 -
P/RPS 0.33 0.30 0.21 0.17 0.18 0.11 0.12 96.40%
P/EPS 4.74 5.27 4.73 4.65 5.95 2.72 4.84 -1.38%
EY 21.08 18.97 21.15 21.49 16.80 36.82 20.67 1.31%
DY 0.00 1.53 0.00 0.00 0.00 0.00 0.03 -
P/NAPS 0.58 0.51 0.36 0.31 0.35 0.20 0.23 85.37%

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