[HEVEA] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 14.89%
YoY- 9.27%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 549,316 587,948 634,608 540,045 526,433 535,350 583,644 -3.95%
PBT 74,156 95,162 118,408 90,296 80,978 83,098 94,448 -14.87%
Tax -9,092 -11,896 -17,168 -9,627 -10,762 -12,240 -13,376 -22.67%
NP 65,064 83,266 101,240 80,669 70,216 70,858 81,072 -13.62%
-
NP to SH 65,064 83,266 101,240 80,669 70,216 70,858 81,072 -13.62%
-
Tax Rate 12.26% 12.50% 14.50% 10.66% 13.29% 14.73% 14.16% -
Total Cost 484,252 504,682 533,368 459,376 456,217 464,492 502,572 -2.44%
-
Net Worth 441,659 442,450 441,329 401,710 396,130 383,016 366,882 13.15%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 22,980 17,058 - 21,486 16,155 11,855 - -
Div Payout % 35.32% 20.49% - 26.64% 23.01% 16.73% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 441,659 442,450 441,329 401,710 396,130 383,016 366,882 13.15%
NOSH 538,609 533,072 531,722 467,104 466,035 455,971 447,417 13.15%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 11.84% 14.16% 15.95% 14.94% 13.34% 13.24% 13.89% -
ROE 14.73% 18.82% 22.94% 20.08% 17.73% 18.50% 22.10% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 101.99 110.29 119.35 115.62 112.96 117.41 130.45 -15.11%
EPS 12.08 15.62 19.04 17.27 15.07 15.54 18.12 -23.66%
DPS 4.27 3.20 0.00 4.60 3.47 2.60 0.00 -
NAPS 0.82 0.83 0.83 0.86 0.85 0.84 0.82 0.00%
Adjusted Per Share Value based on latest NOSH - 467,545
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 96.48 103.26 111.46 94.85 92.46 94.03 102.51 -3.95%
EPS 11.43 14.62 17.78 14.17 12.33 12.45 14.24 -13.61%
DPS 4.04 3.00 0.00 3.77 2.84 2.08 0.00 -
NAPS 0.7757 0.7771 0.7751 0.7055 0.6957 0.6727 0.6444 13.14%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.59 1.41 1.41 1.50 1.20 1.19 1.19 -
P/RPS 1.56 1.28 1.18 1.30 1.06 1.01 0.91 43.19%
P/EPS 13.16 9.03 7.41 8.69 7.96 7.66 6.57 58.83%
EY 7.60 11.08 13.50 11.51 12.56 13.06 15.23 -37.06%
DY 2.68 2.27 0.00 3.07 2.89 2.18 0.00 -
P/NAPS 1.94 1.70 1.70 1.74 1.41 1.42 1.45 21.39%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 24/08/17 23/05/17 24/02/17 22/11/16 23/08/16 27/05/16 -
Price 1.46 1.75 1.39 1.54 1.51 1.18 1.18 -
P/RPS 1.43 1.59 1.16 1.33 1.34 1.01 0.90 36.12%
P/EPS 12.09 11.20 7.30 8.92 10.02 7.59 6.51 51.03%
EY 8.27 8.93 13.70 11.21 9.98 13.17 15.36 -33.79%
DY 2.92 1.83 0.00 2.99 2.30 2.20 0.00 -
P/NAPS 1.78 2.11 1.67 1.79 1.78 1.40 1.44 15.16%

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