[HEVEA] QoQ Quarter Result on 31-Dec-2016 [#4]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 62.51%
YoY- 9.0%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 118,012 135,323 158,652 145,220 127,150 121,764 145,911 -13.18%
PBT 8,035 17,980 29,602 29,561 19,185 17,937 23,612 -51.22%
Tax -870 -1,658 -4,292 -1,555 -1,952 -2,776 -3,344 -59.21%
NP 7,165 16,322 25,310 28,006 17,233 15,161 20,268 -49.97%
-
NP to SH 7,165 16,322 25,310 28,006 17,233 15,161 20,268 -49.97%
-
Tax Rate 10.83% 9.22% 14.50% 5.26% 10.17% 15.48% 14.16% -
Total Cost 110,847 119,001 133,342 117,214 109,917 106,603 125,643 -8.00%
-
Net Worth 441,751 442,720 441,329 402,089 395,893 382,439 366,882 13.16%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 8,619 8,534 - 9,350 6,054 5,918 - -
Div Payout % 120.30% 52.29% - 33.39% 35.14% 39.04% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 441,751 442,720 441,329 402,089 395,893 382,439 366,882 13.16%
NOSH 538,721 533,398 531,722 467,545 465,756 455,285 447,417 13.16%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 6.07% 12.06% 15.95% 19.29% 13.55% 12.45% 13.89% -
ROE 1.62% 3.69% 5.73% 6.97% 4.35% 3.96% 5.52% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 21.91 25.37 29.84 31.06 27.30 26.74 32.61 -23.26%
EPS 1.33 3.06 4.76 5.99 3.70 3.33 4.53 -55.79%
DPS 1.60 1.60 0.00 2.00 1.30 1.30 0.00 -
NAPS 0.82 0.83 0.83 0.86 0.85 0.84 0.82 0.00%
Adjusted Per Share Value based on latest NOSH - 467,545
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 20.73 23.77 27.86 25.51 22.33 21.39 25.63 -13.17%
EPS 1.26 2.87 4.45 4.92 3.03 2.66 3.56 -49.93%
DPS 1.51 1.50 0.00 1.64 1.06 1.04 0.00 -
NAPS 0.7759 0.7776 0.7751 0.7062 0.6953 0.6717 0.6444 13.16%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.59 1.41 1.41 1.50 1.20 1.19 1.19 -
P/RPS 7.26 5.56 4.73 4.83 4.40 4.45 3.65 58.09%
P/EPS 119.55 46.08 29.62 25.04 32.43 35.74 26.27 174.36%
EY 0.84 2.17 3.38 3.99 3.08 2.80 3.81 -63.47%
DY 1.01 1.13 0.00 1.33 1.08 1.09 0.00 -
P/NAPS 1.94 1.70 1.70 1.74 1.41 1.42 1.45 21.39%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 24/08/17 23/05/17 24/02/17 22/11/16 23/08/16 27/05/16 -
Price 1.46 1.75 1.39 1.54 1.51 1.18 1.18 -
P/RPS 6.66 6.90 4.66 4.96 5.53 4.41 3.62 50.08%
P/EPS 109.77 57.19 29.20 25.71 40.81 35.44 26.05 160.65%
EY 0.91 1.75 3.42 3.89 2.45 2.82 3.84 -61.67%
DY 1.10 0.91 0.00 1.30 0.86 1.10 0.00 -
P/NAPS 1.78 2.11 1.67 1.79 1.78 1.40 1.44 15.16%

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