[HEVEA] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -31.53%
YoY- 5.82%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 111,378 116,373 115,106 95,658 106,903 104,688 107,566 2.35%
PBT 16,533 14,600 9,031 6,295 8,966 7,788 9,872 41.15%
Tax -491 -624 -420 -474 -465 -545 -102 185.91%
NP 16,042 13,976 8,611 5,821 8,501 7,243 9,770 39.30%
-
NP to SH 16,042 13,976 8,611 5,821 8,501 7,243 9,770 39.30%
-
Tax Rate 2.97% 4.27% 4.65% 7.53% 5.19% 7.00% 1.03% -
Total Cost 95,336 102,397 106,495 89,837 98,402 97,445 97,796 -1.68%
-
Net Worth 202,806 284,493 198,950 261,696 251,531 237,816 180,864 7.95%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 507 - 368 - - - 1,808 -57.25%
Div Payout % 3.16% - 4.27% - - - 18.51% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 202,806 284,493 198,950 261,696 251,531 237,816 180,864 7.95%
NOSH 101,403 99,473 99,475 99,504 94,560 90,424 90,432 7.95%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 14.40% 12.01% 7.48% 6.09% 7.95% 6.92% 9.08% -
ROE 7.91% 4.91% 4.33% 2.22% 3.38% 3.05% 5.40% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 109.84 116.99 115.71 96.13 113.05 115.77 118.95 -5.18%
EPS 3.99 14.05 2.26 5.85 8.99 8.01 10.18 -46.53%
DPS 0.50 0.00 0.37 0.00 0.00 0.00 2.00 -60.41%
NAPS 2.00 2.86 2.00 2.63 2.66 2.63 2.00 0.00%
Adjusted Per Share Value based on latest NOSH - 99,504
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 19.56 20.44 20.22 16.80 18.78 18.39 18.89 2.35%
EPS 2.82 2.45 1.51 1.02 1.49 1.27 1.72 39.16%
DPS 0.09 0.00 0.06 0.00 0.00 0.00 0.32 -57.17%
NAPS 0.3562 0.4997 0.3494 0.4596 0.4418 0.4177 0.3177 7.94%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 3.48 3.11 1.66 1.98 1.40 1.45 1.36 -
P/RPS 3.17 2.66 1.43 2.06 1.24 1.25 1.14 98.11%
P/EPS 22.00 22.14 19.18 33.85 15.57 18.10 12.59 45.22%
EY 4.55 4.52 5.21 2.95 6.42 5.52 7.94 -31.07%
DY 0.14 0.00 0.22 0.00 0.00 0.00 1.47 -79.23%
P/NAPS 1.74 1.09 0.83 0.75 0.53 0.55 0.68 87.40%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 25/05/15 25/02/15 25/11/14 26/08/14 22/05/14 25/02/14 -
Price 0.94 3.15 2.73 1.73 1.80 1.52 1.31 -
P/RPS 0.86 2.69 2.36 1.80 1.59 1.31 1.10 -15.17%
P/EPS 5.94 22.42 31.54 29.57 20.02 18.98 12.13 -37.95%
EY 16.83 4.46 3.17 3.38 4.99 5.27 8.25 61.05%
DY 0.53 0.00 0.14 0.00 0.00 0.00 1.53 -50.77%
P/NAPS 0.47 1.10 1.37 0.66 0.68 0.58 0.66 -20.30%

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