[HEVEA] QoQ 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- -25.2%
YoY- -5.49%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 158,652 145,220 127,150 121,764 145,911 151,019 123,830 17.94%
PBT 29,602 29,561 19,185 17,937 23,612 30,295 21,359 24.28%
Tax -4,292 -1,555 -1,952 -2,776 -3,344 -4,602 -3,243 20.52%
NP 25,310 28,006 17,233 15,161 20,268 25,693 18,116 24.94%
-
NP to SH 25,310 28,006 17,233 15,161 20,268 25,693 18,116 24.94%
-
Tax Rate 14.50% 5.26% 10.17% 15.48% 14.16% 15.19% 15.18% -
Total Cost 133,342 117,214 109,917 106,603 125,643 125,326 105,714 16.72%
-
Net Worth 441,329 402,089 395,893 382,439 366,882 344,212 320,844 23.65%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 9,350 6,054 5,918 - 3,073 1,956 -
Div Payout % - 33.39% 35.14% 39.04% - 11.96% 10.80% -
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 441,329 402,089 395,893 382,439 366,882 344,212 320,844 23.65%
NOSH 531,722 467,545 465,756 455,285 447,417 409,776 391,274 22.66%
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% 19.29% 13.55% 12.45% 13.89% 17.01% 14.63% -
ROE 5.73% 6.97% 4.35% 3.96% 5.52% 7.46% 5.65% -
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 31.06 27.30 26.74 32.61 36.85 31.65 -3.84%
EPS 4.76 5.99 3.70 3.33 4.53 6.27 4.63 1.86%
DPS 0.00 2.00 1.30 1.30 0.00 0.75 0.50 -
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 25.51 22.33 21.39 25.63 26.52 21.75 17.92%
EPS 4.45 4.92 3.03 2.66 3.56 4.51 3.18 25.08%
DPS 0.00 1.64 1.06 1.04 0.00 0.54 0.34 -
NAPS 0.7751 0.7062 0.6953 0.6717 0.6444 0.6046 0.5635 23.65%
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 4.83 4.40 4.45 3.65 4.40 3.76 16.51%
P/EPS 29.62 25.04 32.43 35.74 26.27 25.84 25.70 9.91%
EY 3.38 3.99 3.08 2.80 3.81 3.87 3.89 -8.93%
DY 0.00 1.33 1.08 1.09 0.00 0.46 0.42 -
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 4.96 5.53 4.41 3.62 3.80 4.30 5.50%
P/EPS 29.20 25.71 40.81 35.44 26.05 22.33 29.37 -0.38%
EY 3.42 3.89 2.45 2.82 3.84 4.48 3.40 0.39%
DY 0.00 1.30 0.86 1.10 0.00 0.54 0.37 -
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