[HEVEA] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
17-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 6.9%
YoY- 123.21%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 535,350 583,644 502,600 468,774 455,502 465,492 422,355 17.13%
PBT 83,098 94,448 82,787 69,989 62,268 58,400 32,081 88.71%
Tax -12,240 -13,376 -8,960 -5,810 -2,230 -2,496 -1,905 246.00%
NP 70,858 81,072 73,827 64,178 60,038 55,904 30,176 76.75%
-
NP to SH 70,858 81,072 73,827 64,178 60,038 55,904 30,176 76.75%
-
Tax Rate 14.73% 14.16% 10.82% 8.30% 3.58% 4.27% 5.94% -
Total Cost 464,492 502,572 428,773 404,596 395,464 409,588 392,179 11.95%
-
Net Worth 383,016 366,882 344,334 320,893 202,755 284,493 70,601 209.06%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 11,855 - 7,173 5,217 1,013 - 367 916.42%
Div Payout % 16.73% - 9.72% 8.13% 1.69% - 1.22% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 383,016 366,882 344,334 320,893 202,755 284,493 70,601 209.06%
NOSH 455,971 447,417 409,922 391,333 101,377 99,473 99,438 176.26%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 13.24% 13.89% 14.69% 13.69% 13.18% 12.01% 7.14% -
ROE 18.50% 22.10% 21.44% 20.00% 29.61% 19.65% 42.74% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 117.41 130.45 122.61 119.79 449.31 467.96 424.74 -57.59%
EPS 15.54 18.12 18.01 16.40 14.94 56.20 7.93 56.66%
DPS 2.60 0.00 1.75 1.33 1.00 0.00 0.37 267.30%
NAPS 0.84 0.82 0.84 0.82 2.00 2.86 0.71 11.87%
Adjusted Per Share Value based on latest NOSH - 391,274
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 94.29 102.80 88.53 82.57 80.23 81.99 74.39 17.13%
EPS 12.48 14.28 13.00 11.30 10.57 9.85 5.32 76.64%
DPS 2.09 0.00 1.26 0.92 0.18 0.00 0.06 968.89%
NAPS 0.6746 0.6462 0.6065 0.5652 0.3571 0.5011 0.1244 208.98%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.19 1.19 1.62 1.19 3.48 3.11 1.66 -
P/RPS 1.01 0.91 1.32 0.99 0.77 0.66 0.39 88.69%
P/EPS 7.66 6.57 9.00 7.26 5.88 5.53 5.47 25.19%
EY 13.06 15.23 11.12 13.78 17.02 18.07 18.28 -20.09%
DY 2.18 0.00 1.08 1.12 0.29 0.00 0.22 361.98%
P/NAPS 1.42 1.45 1.93 1.45 1.74 1.09 2.34 -28.34%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 23/08/16 27/05/16 24/02/16 17/11/15 28/08/15 25/05/15 25/02/15 -
Price 1.18 1.18 1.40 1.36 0.94 3.15 2.73 -
P/RPS 1.01 0.90 1.14 1.14 0.21 0.67 0.64 35.58%
P/EPS 7.59 6.51 7.77 8.29 1.59 5.60 9.00 -10.74%
EY 13.17 15.36 12.86 12.06 63.00 17.84 11.12 11.95%
DY 2.20 0.00 1.25 0.98 1.06 0.00 0.14 528.43%
P/NAPS 1.40 1.44 1.67 1.66 0.47 1.10 3.85 -49.08%

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