[HEVEA] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 47.93%
YoY- -11.86%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 123,830 111,378 116,373 115,106 95,658 106,903 104,688 11.83%
PBT 21,359 16,533 14,600 9,031 6,295 8,966 7,788 95.81%
Tax -3,243 -491 -624 -420 -474 -465 -545 228.01%
NP 18,116 16,042 13,976 8,611 5,821 8,501 7,243 84.15%
-
NP to SH 18,116 16,042 13,976 8,611 5,821 8,501 7,243 84.15%
-
Tax Rate 15.18% 2.97% 4.27% 4.65% 7.53% 5.19% 7.00% -
Total Cost 105,714 95,336 102,397 106,495 89,837 98,402 97,445 5.57%
-
Net Worth 320,844 202,806 284,493 198,950 261,696 251,531 237,816 22.07%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 1,956 507 - 368 - - - -
Div Payout % 10.80% 3.16% - 4.27% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 320,844 202,806 284,493 198,950 261,696 251,531 237,816 22.07%
NOSH 391,274 101,403 99,473 99,475 99,504 94,560 90,424 165.30%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 14.63% 14.40% 12.01% 7.48% 6.09% 7.95% 6.92% -
ROE 5.65% 7.91% 4.91% 4.33% 2.22% 3.38% 3.05% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 31.65 109.84 116.99 115.71 96.13 113.05 115.77 -57.84%
EPS 4.63 3.99 14.05 2.26 5.85 8.99 8.01 -30.58%
DPS 0.50 0.50 0.00 0.37 0.00 0.00 0.00 -
NAPS 0.82 2.00 2.86 2.00 2.63 2.66 2.63 -53.98%
Adjusted Per Share Value based on latest NOSH - 99,475
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 21.75 19.56 20.44 20.22 16.80 18.78 18.39 11.82%
EPS 3.18 2.82 2.45 1.51 1.02 1.49 1.27 84.29%
DPS 0.34 0.09 0.00 0.06 0.00 0.00 0.00 -
NAPS 0.5635 0.3562 0.4997 0.3494 0.4596 0.4418 0.4177 22.06%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.19 3.48 3.11 1.66 1.98 1.40 1.45 -
P/RPS 3.76 3.17 2.66 1.43 2.06 1.24 1.25 108.23%
P/EPS 25.70 22.00 22.14 19.18 33.85 15.57 18.10 26.30%
EY 3.89 4.55 4.52 5.21 2.95 6.42 5.52 -20.79%
DY 0.42 0.14 0.00 0.22 0.00 0.00 0.00 -
P/NAPS 1.45 1.74 1.09 0.83 0.75 0.53 0.55 90.72%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 17/11/15 28/08/15 25/05/15 25/02/15 25/11/14 26/08/14 22/05/14 -
Price 1.36 0.94 3.15 2.73 1.73 1.80 1.52 -
P/RPS 4.30 0.86 2.69 2.36 1.80 1.59 1.31 120.70%
P/EPS 29.37 5.94 22.42 31.54 29.57 20.02 18.98 33.74%
EY 3.40 16.83 4.46 3.17 3.38 4.99 5.27 -25.31%
DY 0.37 0.53 0.00 0.14 0.00 0.00 0.00 -
P/NAPS 1.66 0.47 1.10 1.37 0.66 0.68 0.58 101.45%

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