[HEVEA] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 16.48%
YoY- 68.72%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 434,040 422,355 414,815 405,439 393,051 391,940 373,463 10.55%
PBT 38,892 32,080 32,921 32,672 28,281 23,952 19,646 57.72%
Tax -1,983 -1,904 -1,586 -1,657 -1,654 -1,492 1,114 -
NP 36,909 30,176 31,335 31,015 26,627 22,460 20,760 46.80%
-
NP to SH 36,909 30,176 31,335 31,015 26,627 22,460 20,760 46.80%
-
Tax Rate 5.10% 5.94% 4.82% 5.07% 5.85% 6.23% -5.67% -
Total Cost 397,131 392,179 383,480 374,424 366,424 369,480 352,703 8.23%
-
Net Worth 198,946 198,950 199,008 251,531 237,816 180,864 221,628 -6.95%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 368 368 1,808 1,808 1,808 1,808 - -
Div Payout % 1.00% 1.22% 5.77% 5.83% 6.79% 8.05% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 198,946 198,950 199,008 251,531 237,816 180,864 221,628 -6.95%
NOSH 99,473 99,475 99,504 94,560 90,424 90,432 90,460 6.54%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 8.50% 7.14% 7.55% 7.65% 6.77% 5.73% 5.56% -
ROE 18.55% 15.17% 15.75% 12.33% 11.20% 12.42% 9.37% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 436.34 424.58 416.88 428.76 434.67 433.41 412.85 3.76%
EPS 37.10 30.34 31.49 32.80 29.45 24.84 22.95 37.78%
DPS 0.37 0.37 1.82 1.91 2.00 2.00 0.00 -
NAPS 2.00 2.00 2.00 2.66 2.63 2.00 2.45 -12.66%
Adjusted Per Share Value based on latest NOSH - 94,560
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 76.45 74.39 73.06 71.41 69.23 69.03 65.78 10.55%
EPS 6.50 5.32 5.52 5.46 4.69 3.96 3.66 46.70%
DPS 0.06 0.06 0.32 0.32 0.32 0.32 0.00 -
NAPS 0.3504 0.3504 0.3505 0.443 0.4189 0.3186 0.3904 -6.95%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 3.11 1.66 1.98 1.40 1.45 1.36 0.78 -
P/RPS 0.71 0.39 0.47 0.33 0.33 0.31 0.19 141.00%
P/EPS 8.38 5.47 6.29 4.27 4.92 5.48 3.40 82.56%
EY 11.93 18.27 15.90 23.43 20.31 18.26 29.42 -45.24%
DY 0.12 0.22 0.92 1.37 1.38 1.47 0.00 -
P/NAPS 1.56 0.83 0.99 0.53 0.55 0.68 0.32 187.78%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 25/02/15 25/11/14 26/08/14 22/05/14 25/02/14 13/11/13 -
Price 3.15 2.73 1.73 1.80 1.52 1.31 0.885 -
P/RPS 0.72 0.64 0.41 0.42 0.35 0.30 0.21 127.54%
P/EPS 8.49 9.00 5.49 5.49 5.16 5.27 3.86 69.20%
EY 11.78 11.11 18.20 18.22 19.37 18.96 25.93 -40.93%
DY 0.12 0.14 1.05 1.06 1.32 1.53 0.00 -
P/NAPS 1.58 1.37 0.87 0.68 0.58 0.66 0.36 168.30%

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