[HEVEA] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -9.63%
YoY- 24.88%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 132,676 118,012 135,323 158,652 145,220 127,150 121,764 5.87%
PBT 10,199 8,035 17,980 29,602 29,561 19,185 17,937 -31.29%
Tax 5,307 -870 -1,658 -4,292 -1,555 -1,952 -2,776 -
NP 15,506 7,165 16,322 25,310 28,006 17,233 15,161 1.50%
-
NP to SH 15,506 7,165 16,322 25,310 28,006 17,233 15,161 1.50%
-
Tax Rate -52.03% 10.83% 9.22% 14.50% 5.26% 10.17% 15.48% -
Total Cost 117,170 110,847 119,001 133,342 117,214 109,917 106,603 6.48%
-
Net Worth 447,085 441,751 442,720 441,329 402,089 395,893 382,439 10.94%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 8,618 8,619 8,534 - 9,350 6,054 5,918 28.38%
Div Payout % 55.58% 120.30% 52.29% - 33.39% 35.14% 39.04% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 447,085 441,751 442,720 441,329 402,089 395,893 382,439 10.94%
NOSH 558,578 538,721 533,398 531,722 467,545 465,756 455,285 14.56%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 11.69% 6.07% 12.06% 15.95% 19.29% 13.55% 12.45% -
ROE 3.47% 1.62% 3.69% 5.73% 6.97% 4.35% 3.96% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 24.63 21.91 25.37 29.84 31.06 27.30 26.74 -5.31%
EPS 2.88 1.33 3.06 4.76 5.99 3.70 3.33 -9.20%
DPS 1.60 1.60 1.60 0.00 2.00 1.30 1.30 14.80%
NAPS 0.83 0.82 0.83 0.83 0.86 0.85 0.84 -0.79%
Adjusted Per Share Value based on latest NOSH - 531,722
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 23.30 20.73 23.77 27.86 25.51 22.33 21.39 5.85%
EPS 2.72 1.26 2.87 4.45 4.92 3.03 2.66 1.49%
DPS 1.51 1.51 1.50 0.00 1.64 1.06 1.04 28.13%
NAPS 0.7852 0.7759 0.7776 0.7751 0.7062 0.6953 0.6717 10.93%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.19 1.59 1.41 1.41 1.50 1.20 1.19 -
P/RPS 4.83 7.26 5.56 4.73 4.83 4.40 4.45 5.59%
P/EPS 41.34 119.55 46.08 29.62 25.04 32.43 35.74 10.16%
EY 2.42 0.84 2.17 3.38 3.99 3.08 2.80 -9.24%
DY 1.34 1.01 1.13 0.00 1.33 1.08 1.09 14.71%
P/NAPS 1.43 1.94 1.70 1.70 1.74 1.41 1.42 0.46%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 23/11/17 24/08/17 23/05/17 24/02/17 22/11/16 23/08/16 -
Price 0.91 1.46 1.75 1.39 1.54 1.51 1.18 -
P/RPS 3.69 6.66 6.90 4.66 4.96 5.53 4.41 -11.17%
P/EPS 31.61 109.77 57.19 29.20 25.71 40.81 35.44 -7.32%
EY 3.16 0.91 1.75 3.42 3.89 2.45 2.82 7.86%
DY 1.76 1.10 0.91 0.00 1.30 0.86 1.10 36.68%
P/NAPS 1.10 1.78 2.11 1.67 1.79 1.78 1.40 -14.81%

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