[HEVEA] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 77.01%
YoY- 45.11%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 307,249 211,591 104,688 391,939 284,373 198,091 103,577 106.31%
PBT 23,049 16,754 7,788 23,951 14,078 8,033 3,459 253.69%
Tax -1,485 -1,011 -545 -1,492 -1,390 -845 -383 146.60%
NP 21,564 15,743 7,243 22,459 12,688 7,188 3,076 265.85%
-
NP to SH 21,564 15,743 7,243 22,459 12,688 7,188 3,076 265.85%
-
Tax Rate 6.44% 6.03% 7.00% 6.23% 9.87% 10.52% 11.07% -
Total Cost 285,685 195,848 97,445 369,480 271,685 190,903 100,501 100.54%
-
Net Worth 261,472 251,660 237,816 231,416 221,407 216,092 211,632 15.12%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 1,807 - - - -
Div Payout % - - - 8.05% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 261,472 251,660 237,816 231,416 221,407 216,092 211,632 15.12%
NOSH 99,419 94,609 90,424 90,397 90,370 90,415 90,441 6.50%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 7.02% 7.44% 6.92% 5.73% 4.46% 3.63% 2.97% -
ROE 8.25% 6.26% 3.05% 9.71% 5.73% 3.33% 1.45% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 309.04 223.65 115.77 433.57 314.68 219.09 114.52 93.71%
EPS 21.69 16.64 8.01 24.84 14.04 7.95 3.40 243.58%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 2.63 2.66 2.63 2.56 2.45 2.39 2.34 8.09%
Adjusted Per Share Value based on latest NOSH - 90,432
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 53.96 37.16 18.39 68.84 49.95 34.79 18.19 106.31%
EPS 3.79 2.76 1.27 3.94 2.23 1.26 0.54 266.14%
DPS 0.00 0.00 0.00 0.32 0.00 0.00 0.00 -
NAPS 0.4592 0.442 0.4177 0.4064 0.3889 0.3795 0.3717 15.11%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.98 1.40 1.45 1.36 0.78 0.715 0.635 -
P/RPS 0.64 0.63 1.25 0.31 0.25 0.33 0.55 10.62%
P/EPS 9.13 8.41 18.10 5.47 5.56 8.99 18.67 -37.90%
EY 10.95 11.89 5.52 18.27 18.00 11.12 5.36 60.93%
DY 0.00 0.00 0.00 1.47 0.00 0.00 0.00 -
P/NAPS 0.75 0.53 0.55 0.53 0.32 0.30 0.27 97.48%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 26/08/14 22/05/14 25/02/14 13/11/13 22/08/13 30/05/13 -
Price 1.73 1.80 1.52 1.31 0.885 0.74 0.81 -
P/RPS 0.56 0.80 1.31 0.30 0.28 0.34 0.71 -14.62%
P/EPS 7.98 10.82 18.98 5.27 6.30 9.31 23.82 -51.73%
EY 12.54 9.24 5.27 18.97 15.86 10.74 4.20 107.20%
DY 0.00 0.00 0.00 1.53 0.00 0.00 0.00 -
P/NAPS 0.66 0.68 0.58 0.51 0.36 0.31 0.35 52.57%

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