[HEVEA] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -80.13%
YoY- -17.78%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 391,939 284,373 198,091 103,577 372,597 283,507 200,976 55.90%
PBT 23,951 14,078 8,033 3,459 13,977 8,294 4,713 194.71%
Tax -1,492 -1,390 -845 -383 1,500 -1,005 -548 94.62%
NP 22,459 12,688 7,188 3,076 15,477 7,289 4,165 206.56%
-
NP to SH 22,459 12,688 7,188 3,076 15,477 7,289 4,165 206.56%
-
Tax Rate 6.23% 9.87% 10.52% 11.07% -10.73% 12.12% 11.63% -
Total Cost 369,480 271,685 190,903 100,501 357,120 276,218 196,811 52.00%
-
Net Worth 231,416 221,407 216,092 211,632 208,804 200,764 196,956 11.31%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 1,807 - - - - 9 - -
Div Payout % 8.05% - - - - 0.12% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 231,416 221,407 216,092 211,632 208,804 200,764 196,956 11.31%
NOSH 90,397 90,370 90,415 90,441 90,391 90,434 90,347 0.03%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 5.73% 4.46% 3.63% 2.97% 4.15% 2.57% 2.07% -
ROE 9.71% 5.73% 3.33% 1.45% 7.41% 3.63% 2.11% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 433.57 314.68 219.09 114.52 412.20 313.50 222.45 55.84%
EPS 24.84 14.04 7.95 3.40 17.12 8.06 4.61 206.40%
DPS 2.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 2.56 2.45 2.39 2.34 2.31 2.22 2.18 11.27%
Adjusted Per Share Value based on latest NOSH - 90,441
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 68.84 49.95 34.79 18.19 65.44 49.79 35.30 55.90%
EPS 3.94 2.23 1.26 0.54 2.72 1.28 0.73 206.74%
DPS 0.32 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4064 0.3889 0.3795 0.3717 0.3667 0.3526 0.3459 11.31%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.36 0.78 0.715 0.635 0.48 0.50 0.52 -
P/RPS 0.31 0.25 0.33 0.55 0.12 0.16 0.23 21.95%
P/EPS 5.47 5.56 8.99 18.67 2.80 6.20 11.28 -38.19%
EY 18.27 18.00 11.12 5.36 35.67 16.12 8.87 61.67%
DY 1.47 0.00 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 0.53 0.32 0.30 0.27 0.21 0.23 0.24 69.33%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 13/11/13 22/08/13 30/05/13 26/02/13 21/11/12 14/08/12 -
Price 1.31 0.885 0.74 0.81 0.465 0.52 0.56 -
P/RPS 0.30 0.28 0.34 0.71 0.11 0.17 0.25 12.88%
P/EPS 5.27 6.30 9.31 23.82 2.72 6.45 12.15 -42.61%
EY 18.97 15.86 10.74 4.20 36.82 15.50 8.23 74.22%
DY 1.53 0.00 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 0.51 0.36 0.31 0.35 0.20 0.23 0.26 56.50%

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