[HEVEA] QoQ 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- 17.37%
YoY- 106.69%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 116,373 115,106 95,658 106,903 104,688 107,566 86,282 22.09%
PBT 14,600 9,031 6,295 8,966 7,788 9,872 6,046 80.09%
Tax -624 -420 -474 -465 -545 -102 -545 9.45%
NP 13,976 8,611 5,821 8,501 7,243 9,770 5,501 86.29%
-
NP to SH 13,976 8,611 5,821 8,501 7,243 9,770 5,501 86.29%
-
Tax Rate 4.27% 4.65% 7.53% 5.19% 7.00% 1.03% 9.01% -
Total Cost 102,397 106,495 89,837 98,402 97,445 97,796 80,781 17.14%
-
Net Worth 284,493 198,950 261,696 251,531 237,816 180,864 221,628 18.13%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 368 - - - 1,808 - -
Div Payout % - 4.27% - - - 18.51% - -
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 284,493 198,950 261,696 251,531 237,816 180,864 221,628 18.13%
NOSH 99,473 99,475 99,504 94,560 90,424 90,432 90,460 6.54%
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% 7.48% 6.09% 7.95% 6.92% 9.08% 6.38% -
ROE 4.91% 4.33% 2.22% 3.38% 3.05% 5.40% 2.48% -
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 116.99 115.71 96.13 113.05 115.77 118.95 95.38 14.59%
EPS 14.05 2.26 5.85 8.99 8.01 10.18 6.09 74.68%
DPS 0.00 0.37 0.00 0.00 0.00 2.00 0.00 -
NAPS 2.86 2.00 2.63 2.66 2.63 2.00 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 20.22 16.80 18.78 18.39 18.89 15.15 22.12%
EPS 2.45 1.51 1.02 1.49 1.27 1.72 0.97 85.57%
DPS 0.00 0.06 0.00 0.00 0.00 0.32 0.00 -
NAPS 0.4997 0.3494 0.4596 0.4418 0.4177 0.3177 0.3893 18.12%
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 1.43 2.06 1.24 1.25 1.14 0.82 119.29%
P/EPS 22.14 19.18 33.85 15.57 18.10 12.59 12.83 43.91%
EY 4.52 5.21 2.95 6.42 5.52 7.94 7.80 -30.51%
DY 0.00 0.22 0.00 0.00 0.00 1.47 0.00 -
P/NAPS 1.09 0.83 0.75 0.53 0.55 0.68 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 2.36 1.80 1.59 1.31 1.10 0.93 103.13%
P/EPS 22.42 31.54 29.57 20.02 18.98 12.13 14.55 33.44%
EY 4.46 3.17 3.38 4.99 5.27 8.25 6.87 -25.04%
DY 0.00 0.14 0.00 0.00 0.00 1.53 0.00 -
P/NAPS 1.10 1.37 0.66 0.68 0.58 0.66 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