[HEVEA] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -4.33%
YoY- 117.27%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 391,940 373,463 369,712 371,759 372,597 379,697 387,099 0.82%
PBT 23,952 19,646 17,181 13,298 13,861 11,538 7,067 125.13%
Tax -1,492 1,114 1,202 1,396 1,498 -1,341 -889 41.09%
NP 22,460 20,760 18,383 14,694 15,359 10,197 6,178 135.87%
-
NP to SH 22,460 20,760 18,383 14,694 15,359 10,197 6,178 135.87%
-
Tax Rate 6.23% -5.67% -7.00% -10.50% -10.81% 11.62% 12.58% -
Total Cost 369,480 352,703 351,329 357,065 357,238 369,500 380,921 -2.00%
-
Net Worth 180,864 221,628 216,045 211,632 207,810 200,441 196,663 -5.41%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 1,808 - - 9 9 9 9 3297.10%
Div Payout % 8.05% - - 0.06% 0.06% 0.09% 0.15% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 180,864 221,628 216,045 211,632 207,810 200,441 196,663 -5.41%
NOSH 90,432 90,460 90,395 90,441 90,352 90,289 90,212 0.16%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 5.73% 5.56% 4.97% 3.95% 4.12% 2.69% 1.60% -
ROE 12.42% 9.37% 8.51% 6.94% 7.39% 5.09% 3.14% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 433.41 412.85 408.99 411.05 412.38 420.54 429.10 0.66%
EPS 24.84 22.95 20.34 16.25 17.00 11.29 6.85 135.48%
DPS 2.00 0.00 0.00 0.01 0.01 0.01 0.01 3287.10%
NAPS 2.00 2.45 2.39 2.34 2.30 2.22 2.18 -5.56%
Adjusted Per Share Value based on latest NOSH - 90,441
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 68.84 65.59 64.93 65.29 65.44 66.69 67.99 0.82%
EPS 3.94 3.65 3.23 2.58 2.70 1.79 1.09 134.97%
DPS 0.32 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3177 0.3893 0.3794 0.3717 0.365 0.352 0.3454 -5.40%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.36 0.78 0.715 0.635 0.48 0.50 0.52 -
P/RPS 0.31 0.19 0.17 0.15 0.12 0.12 0.12 87.94%
P/EPS 5.48 3.40 3.52 3.91 2.82 4.43 7.59 -19.47%
EY 18.26 29.42 28.44 25.59 35.41 22.59 13.17 24.26%
DY 1.47 0.00 0.00 0.02 0.02 0.02 0.02 1640.97%
P/NAPS 0.68 0.32 0.30 0.27 0.21 0.23 0.24 99.85%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 13/11/13 22/08/13 30/05/13 26/02/13 21/11/12 14/08/12 -
Price 1.31 0.885 0.74 0.81 0.465 0.52 0.56 -
P/RPS 0.30 0.21 0.18 0.20 0.11 0.12 0.13 74.36%
P/EPS 5.27 3.86 3.64 4.99 2.74 4.60 8.18 -25.34%
EY 18.96 25.93 27.48 20.06 36.56 21.72 12.23 33.84%
DY 1.53 0.00 0.00 0.01 0.02 0.02 0.02 1687.89%
P/NAPS 0.66 0.36 0.31 0.35 0.20 0.23 0.26 85.77%

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