[HEVEA] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
13-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 33.75%
YoY- 76.09%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 106,903 104,688 107,566 86,282 94,515 103,577 89,089 12.95%
PBT 8,966 7,788 9,872 6,046 4,575 3,459 5,566 37.53%
Tax -465 -545 -102 -545 -462 -383 2,504 -
NP 8,501 7,243 9,770 5,501 4,113 3,076 8,070 3.53%
-
NP to SH 8,501 7,243 9,770 5,501 4,113 3,076 8,070 3.53%
-
Tax Rate 5.19% 7.00% 1.03% 9.01% 10.10% 11.07% -44.99% -
Total Cost 98,402 97,445 97,796 80,781 90,402 100,501 81,019 13.87%
-
Net Worth 251,531 237,816 180,864 221,628 216,045 211,632 207,810 13.61%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 1,808 - - - - -
Div Payout % - - 18.51% - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 251,531 237,816 180,864 221,628 216,045 211,632 207,810 13.61%
NOSH 94,560 90,424 90,432 90,460 90,395 90,441 90,352 3.08%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 7.95% 6.92% 9.08% 6.38% 4.35% 2.97% 9.06% -
ROE 3.38% 3.05% 5.40% 2.48% 1.90% 1.45% 3.88% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 113.05 115.77 118.95 95.38 104.56 114.52 98.60 9.57%
EPS 8.99 8.01 10.18 6.09 4.55 3.40 8.93 0.44%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 2.66 2.63 2.00 2.45 2.39 2.34 2.30 10.20%
Adjusted Per Share Value based on latest NOSH - 90,460
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 18.78 18.39 18.89 15.15 16.60 18.19 15.65 12.96%
EPS 1.49 1.27 1.72 0.97 0.72 0.54 1.42 3.26%
DPS 0.00 0.00 0.32 0.00 0.00 0.00 0.00 -
NAPS 0.4418 0.4177 0.3177 0.3893 0.3794 0.3717 0.365 13.61%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.40 1.45 1.36 0.78 0.715 0.635 0.48 -
P/RPS 1.24 1.25 1.14 0.82 0.68 0.55 0.49 86.01%
P/EPS 15.57 18.10 12.59 12.83 15.71 18.67 5.37 103.73%
EY 6.42 5.52 7.94 7.80 6.36 5.36 18.61 -50.90%
DY 0.00 0.00 1.47 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.55 0.68 0.32 0.30 0.27 0.21 85.68%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 22/05/14 25/02/14 13/11/13 22/08/13 30/05/13 26/02/13 -
Price 1.80 1.52 1.31 0.885 0.74 0.81 0.465 -
P/RPS 1.59 1.31 1.10 0.93 0.71 0.71 0.47 125.85%
P/EPS 20.02 18.98 12.13 14.55 16.26 23.82 5.21 145.93%
EY 4.99 5.27 8.25 6.87 6.15 4.20 19.21 -59.38%
DY 0.00 0.00 1.53 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.58 0.66 0.36 0.31 0.35 0.20 126.61%

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