[HEVEA] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 39.94%
YoY- 34.36%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 351,581 227,751 116,373 422,355 307,249 211,591 104,688 124.09%
PBT 52,492 31,134 14,600 32,081 23,049 16,754 7,788 256.40%
Tax -4,358 -1,115 -624 -1,905 -1,485 -1,011 -545 299.37%
NP 48,134 30,019 13,976 30,176 21,564 15,743 7,243 253.06%
-
NP to SH 48,134 30,019 13,976 30,176 21,564 15,743 7,243 253.06%
-
Tax Rate 8.30% 3.58% 4.27% 5.94% 6.44% 6.03% 7.00% -
Total Cost 303,447 197,732 102,397 392,179 285,685 195,848 97,445 113.09%
-
Net Worth 320,893 202,755 284,493 70,601 261,472 251,660 237,816 22.08%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 3,913 506 - 367 - - - -
Div Payout % 8.13% 1.69% - 1.22% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 320,893 202,755 284,493 70,601 261,472 251,660 237,816 22.08%
NOSH 391,333 101,377 99,473 99,438 99,419 94,609 90,424 165.33%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 13.69% 13.18% 12.01% 7.14% 7.02% 7.44% 6.92% -
ROE 15.00% 14.81% 4.91% 42.74% 8.25% 6.26% 3.05% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 89.84 224.66 116.99 424.74 309.04 223.65 115.77 -15.54%
EPS 12.30 7.47 14.05 7.93 21.69 16.64 8.01 33.06%
DPS 1.00 0.50 0.00 0.37 0.00 0.00 0.00 -
NAPS 0.82 2.00 2.86 0.71 2.63 2.66 2.63 -53.98%
Adjusted Per Share Value based on latest NOSH - 99,475
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 61.75 40.00 20.44 74.18 53.96 37.16 18.39 124.06%
EPS 8.45 5.27 2.45 5.30 3.79 2.76 1.27 253.34%
DPS 0.69 0.09 0.00 0.06 0.00 0.00 0.00 -
NAPS 0.5636 0.3561 0.4997 0.124 0.4592 0.442 0.4177 22.08%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.19 3.48 3.11 1.66 1.98 1.40 1.45 -
P/RPS 1.32 1.55 2.66 0.39 0.64 0.63 1.25 3.69%
P/EPS 9.67 11.75 22.14 5.47 9.13 8.41 18.10 -34.13%
EY 10.34 8.51 4.52 18.28 10.95 11.89 5.52 51.89%
DY 0.84 0.14 0.00 0.22 0.00 0.00 0.00 -
P/NAPS 1.45 1.74 1.09 2.34 0.75 0.53 0.55 90.72%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 17/11/15 28/08/15 25/05/15 25/02/15 25/11/14 26/08/14 22/05/14 -
Price 1.36 0.94 3.15 2.73 1.73 1.80 1.52 -
P/RPS 1.51 0.42 2.69 0.64 0.56 0.80 1.31 9.92%
P/EPS 11.06 3.17 22.42 9.00 7.98 10.82 18.98 -30.21%
EY 9.04 31.50 4.46 11.12 12.54 9.24 5.27 43.25%
DY 0.74 0.53 0.00 0.14 0.00 0.00 0.00 -
P/NAPS 1.66 0.47 1.10 3.85 0.66 0.68 0.58 101.45%

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