[HEVEA] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
23-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 74.8%
YoY- 18.02%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 158,652 540,045 394,825 267,675 145,911 502,600 351,581 -41.13%
PBT 29,602 90,296 60,734 41,549 23,612 82,787 52,492 -31.71%
Tax -4,292 -9,627 -8,072 -6,120 -3,344 -8,960 -4,358 -1.01%
NP 25,310 80,669 52,662 35,429 20,268 73,827 48,134 -34.82%
-
NP to SH 25,310 80,669 52,662 35,429 20,268 73,827 48,134 -34.82%
-
Tax Rate 14.50% 10.66% 13.29% 14.73% 14.16% 10.82% 8.30% -
Total Cost 133,342 459,376 342,163 232,246 125,643 428,773 303,447 -42.17%
-
Net Worth 441,329 401,710 396,130 383,016 366,882 344,334 320,893 23.64%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 21,486 12,116 5,927 - 7,173 3,913 -
Div Payout % - 26.64% 23.01% 16.73% - 9.72% 8.13% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 441,329 401,710 396,130 383,016 366,882 344,334 320,893 23.64%
NOSH 531,722 467,104 466,035 455,971 447,417 409,922 391,333 22.65%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 15.95% 14.94% 13.34% 13.24% 13.89% 14.69% 13.69% -
ROE 5.73% 20.08% 13.29% 9.25% 5.52% 21.44% 15.00% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 29.84 115.62 84.72 58.70 32.61 122.61 89.84 -52.00%
EPS 4.76 17.27 11.30 7.77 4.53 18.01 12.30 -46.86%
DPS 0.00 4.60 2.60 1.30 0.00 1.75 1.00 -
NAPS 0.83 0.86 0.85 0.84 0.82 0.84 0.82 0.81%
Adjusted Per Share Value based on latest NOSH - 455,285
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 27.86 94.85 69.34 47.01 25.63 88.27 61.75 -41.14%
EPS 4.45 14.17 9.25 6.22 3.56 12.97 8.45 -34.76%
DPS 0.00 3.77 2.13 1.04 0.00 1.26 0.69 -
NAPS 0.7751 0.7055 0.6957 0.6727 0.6444 0.6048 0.5636 23.64%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.41 1.50 1.20 1.19 1.19 1.62 1.19 -
P/RPS 4.73 1.30 1.42 2.03 3.65 1.32 1.32 133.98%
P/EPS 29.62 8.69 10.62 15.32 26.27 9.00 9.67 110.77%
EY 3.38 11.51 9.42 6.53 3.81 11.12 10.34 -52.51%
DY 0.00 3.07 2.17 1.09 0.00 1.08 0.84 -
P/NAPS 1.70 1.74 1.41 1.42 1.45 1.93 1.45 11.17%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 23/05/17 24/02/17 22/11/16 23/08/16 27/05/16 24/02/16 17/11/15 -
Price 1.39 1.54 1.51 1.18 1.18 1.40 1.36 -
P/RPS 4.66 1.33 1.78 2.01 3.62 1.14 1.51 111.82%
P/EPS 29.20 8.92 13.36 15.19 26.05 7.77 11.06 90.91%
EY 3.42 11.21 7.48 6.58 3.84 12.86 9.04 -47.66%
DY 0.00 2.99 1.72 1.10 0.00 1.25 0.74 -
P/NAPS 1.67 1.79 1.78 1.40 1.44 1.67 1.66 0.40%

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