[HEVEA] YoY Annualized Quarter 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- 8.68%
YoY- 119.02%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 587,948 535,350 455,502 423,182 396,182 401,952 373,854 7.83%
PBT 95,162 83,098 62,268 33,508 16,066 9,426 3,080 77.04%
Tax -11,896 -12,240 -2,230 -2,022 -1,690 -1,096 -384 77.12%
NP 83,266 70,858 60,038 31,486 14,376 8,330 2,696 77.03%
-
NP to SH 83,266 70,858 60,038 31,486 14,376 8,330 2,696 77.03%
-
Tax Rate 12.50% 14.73% 3.58% 6.03% 10.52% 11.63% 12.47% -
Total Cost 504,682 464,492 395,464 391,696 381,806 393,622 371,158 5.25%
-
Net Worth 442,450 383,016 202,755 251,660 216,092 196,956 191,795 14.93%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 17,058 11,855 1,013 - - - - -
Div Payout % 20.49% 16.73% 1.69% - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 442,450 383,016 202,755 251,660 216,092 196,956 191,795 14.93%
NOSH 533,072 455,971 101,377 94,609 90,415 90,347 90,469 34.35%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 14.16% 13.24% 13.18% 7.44% 3.63% 2.07% 0.72% -
ROE 18.82% 18.50% 29.61% 12.51% 6.65% 4.23% 1.41% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 110.29 117.41 449.31 447.29 438.18 444.90 413.24 -19.74%
EPS 15.62 15.54 14.94 33.28 15.90 9.22 2.98 31.76%
DPS 3.20 2.60 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.84 2.00 2.66 2.39 2.18 2.12 -14.45%
Adjusted Per Share Value based on latest NOSH - 94,560
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 103.26 94.03 80.00 74.32 69.58 70.60 65.66 7.83%
EPS 14.62 12.45 10.54 5.53 2.52 1.46 0.47 77.24%
DPS 3.00 2.08 0.18 0.00 0.00 0.00 0.00 -
NAPS 0.7771 0.6727 0.3561 0.442 0.3795 0.3459 0.3369 14.93%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.41 1.19 3.48 1.40 0.715 0.52 0.71 -
P/RPS 1.28 1.01 0.77 0.31 0.16 0.12 0.17 39.95%
P/EPS 9.03 7.66 5.88 4.21 4.50 5.64 23.83 -14.92%
EY 11.08 13.06 17.02 23.77 22.24 17.73 4.20 17.53%
DY 2.27 2.18 0.29 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.42 1.74 0.53 0.30 0.24 0.33 31.38%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 23/08/16 28/08/15 26/08/14 22/08/13 14/08/12 16/08/11 -
Price 1.75 1.18 0.94 1.80 0.74 0.56 0.62 -
P/RPS 1.59 1.01 0.21 0.40 0.17 0.13 0.15 48.15%
P/EPS 11.20 7.59 1.59 5.41 4.65 6.07 20.81 -9.80%
EY 8.93 13.17 63.00 18.49 21.49 16.46 4.81 10.85%
DY 1.83 2.20 1.06 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 1.40 0.47 0.68 0.31 0.26 0.29 39.16%

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