[HEVEA] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 117.35%
YoY- 119.02%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 116,373 422,355 307,249 211,591 104,688 391,939 284,373 -44.90%
PBT 14,600 32,081 23,049 16,754 7,788 23,951 14,078 2.45%
Tax -624 -1,905 -1,485 -1,011 -545 -1,492 -1,390 -41.39%
NP 13,976 30,176 21,564 15,743 7,243 22,459 12,688 6.66%
-
NP to SH 13,976 30,176 21,564 15,743 7,243 22,459 12,688 6.66%
-
Tax Rate 4.27% 5.94% 6.44% 6.03% 7.00% 6.23% 9.87% -
Total Cost 102,397 392,179 285,685 195,848 97,445 369,480 271,685 -47.85%
-
Net Worth 284,493 70,601 261,472 251,660 237,816 231,416 221,407 18.20%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 367 - - - 1,807 - -
Div Payout % - 1.22% - - - 8.05% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 284,493 70,601 261,472 251,660 237,816 231,416 221,407 18.20%
NOSH 99,473 99,438 99,419 94,609 90,424 90,397 90,370 6.61%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 12.01% 7.14% 7.02% 7.44% 6.92% 5.73% 4.46% -
ROE 4.91% 42.74% 8.25% 6.26% 3.05% 9.71% 5.73% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 116.99 424.74 309.04 223.65 115.77 433.57 314.68 -48.32%
EPS 14.05 7.93 21.69 16.64 8.01 24.84 14.04 0.04%
DPS 0.00 0.37 0.00 0.00 0.00 2.00 0.00 -
NAPS 2.86 0.71 2.63 2.66 2.63 2.56 2.45 10.87%
Adjusted Per Share Value based on latest NOSH - 94,560
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 20.44 74.18 53.96 37.16 18.39 68.84 49.95 -44.91%
EPS 2.45 5.30 3.79 2.76 1.27 3.94 2.23 6.47%
DPS 0.00 0.06 0.00 0.00 0.00 0.32 0.00 -
NAPS 0.4997 0.124 0.4592 0.442 0.4177 0.4064 0.3889 18.20%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 3.11 1.66 1.98 1.40 1.45 1.36 0.78 -
P/RPS 2.66 0.39 0.64 0.63 1.25 0.31 0.25 384.45%
P/EPS 22.14 5.47 9.13 8.41 18.10 5.47 5.56 151.43%
EY 4.52 18.28 10.95 11.89 5.52 18.27 18.00 -60.23%
DY 0.00 0.22 0.00 0.00 0.00 1.47 0.00 -
P/NAPS 1.09 2.34 0.75 0.53 0.55 0.53 0.32 126.55%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 25/02/15 25/11/14 26/08/14 22/05/14 25/02/14 13/11/13 -
Price 3.15 2.73 1.73 1.80 1.52 1.31 0.885 -
P/RPS 2.69 0.64 0.56 0.80 1.31 0.30 0.28 352.54%
P/EPS 22.42 9.00 7.98 10.82 18.98 5.27 6.30 133.27%
EY 4.46 11.12 12.54 9.24 5.27 18.97 15.86 -57.11%
DY 0.00 0.14 0.00 0.00 0.00 1.53 0.00 -
P/NAPS 1.10 3.85 0.66 0.68 0.58 0.51 0.36 110.71%

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