[HEVEA] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -25.86%
YoY- 135.47%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 115,106 95,658 106,903 104,688 107,566 86,282 94,515 14.00%
PBT 9,031 6,295 8,966 7,788 9,872 6,046 4,575 57.16%
Tax -420 -474 -465 -545 -102 -545 -462 -6.14%
NP 8,611 5,821 8,501 7,243 9,770 5,501 4,113 63.43%
-
NP to SH 8,611 5,821 8,501 7,243 9,770 5,501 4,113 63.43%
-
Tax Rate 4.65% 7.53% 5.19% 7.00% 1.03% 9.01% 10.10% -
Total Cost 106,495 89,837 98,402 97,445 97,796 80,781 90,402 11.50%
-
Net Worth 198,950 261,696 251,531 237,816 180,864 221,628 216,045 -5.33%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 368 - - - 1,808 - - -
Div Payout % 4.27% - - - 18.51% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 198,950 261,696 251,531 237,816 180,864 221,628 216,045 -5.33%
NOSH 99,475 99,504 94,560 90,424 90,432 90,460 90,395 6.57%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 7.48% 6.09% 7.95% 6.92% 9.08% 6.38% 4.35% -
ROE 4.33% 2.22% 3.38% 3.05% 5.40% 2.48% 1.90% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 115.71 96.13 113.05 115.77 118.95 95.38 104.56 6.96%
EPS 2.26 5.85 8.99 8.01 10.18 6.09 4.55 -37.20%
DPS 0.37 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 2.00 2.63 2.66 2.63 2.00 2.45 2.39 -11.16%
Adjusted Per Share Value based on latest NOSH - 90,424
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 20.22 16.80 18.78 18.39 18.89 15.15 16.60 14.01%
EPS 1.51 1.02 1.49 1.27 1.72 0.97 0.72 63.62%
DPS 0.06 0.00 0.00 0.00 0.32 0.00 0.00 -
NAPS 0.3494 0.4596 0.4418 0.4177 0.3177 0.3893 0.3794 -5.32%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.66 1.98 1.40 1.45 1.36 0.78 0.715 -
P/RPS 1.43 2.06 1.24 1.25 1.14 0.82 0.68 63.91%
P/EPS 19.18 33.85 15.57 18.10 12.59 12.83 15.71 14.18%
EY 5.21 2.95 6.42 5.52 7.94 7.80 6.36 -12.41%
DY 0.22 0.00 0.00 0.00 1.47 0.00 0.00 -
P/NAPS 0.83 0.75 0.53 0.55 0.68 0.32 0.30 96.71%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 25/11/14 26/08/14 22/05/14 25/02/14 13/11/13 22/08/13 -
Price 2.73 1.73 1.80 1.52 1.31 0.885 0.74 -
P/RPS 2.36 1.80 1.59 1.31 1.10 0.93 0.71 122.23%
P/EPS 31.54 29.57 20.02 18.98 12.13 14.55 16.26 55.34%
EY 3.17 3.38 4.99 5.27 8.25 6.87 6.15 -35.63%
DY 0.14 0.00 0.00 0.00 1.53 0.00 0.00 -
P/NAPS 1.37 0.66 0.68 0.58 0.66 0.36 0.31 168.57%

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