[HEVEA] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
23-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -12.6%
YoY- 18.02%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 399,914 442,754 587,948 535,350 455,502 423,182 396,182 0.15%
PBT 9,170 13,570 95,162 83,098 62,268 33,508 16,066 -8.91%
Tax -2,520 -378 -11,896 -12,240 -2,230 -2,022 -1,690 6.88%
NP 6,650 13,192 83,266 70,858 60,038 31,486 14,376 -12.05%
-
NP to SH 6,650 13,192 83,266 70,858 60,038 31,486 14,376 -12.05%
-
Tax Rate 27.48% 2.79% 12.50% 14.73% 3.58% 6.03% 10.52% -
Total Cost 393,264 429,562 504,682 464,492 395,464 391,696 381,806 0.49%
-
Net Worth 431,904 453,416 442,450 383,016 202,755 251,660 216,092 12.22%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 11,218 13,434 17,058 11,855 1,013 - - -
Div Payout % 168.70% 101.84% 20.49% 16.73% 1.69% - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 431,904 453,416 442,450 383,016 202,755 251,660 216,092 12.22%
NOSH 561,058 560,412 533,072 455,971 101,377 94,609 90,415 35.54%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 1.66% 2.98% 14.16% 13.24% 13.18% 7.44% 3.63% -
ROE 1.54% 2.91% 18.82% 18.50% 29.61% 12.51% 6.65% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 71.30 79.10 110.29 117.41 449.31 447.29 438.18 -26.10%
EPS 1.18 2.36 15.62 15.54 14.94 33.28 15.90 -35.16%
DPS 2.00 2.40 3.20 2.60 1.00 0.00 0.00 -
NAPS 0.77 0.81 0.83 0.84 2.00 2.66 2.39 -17.19%
Adjusted Per Share Value based on latest NOSH - 455,285
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 70.24 77.76 103.26 94.03 80.00 74.32 69.58 0.15%
EPS 1.17 2.32 14.62 12.45 10.54 5.53 2.52 -11.99%
DPS 1.97 2.36 3.00 2.08 0.18 0.00 0.00 -
NAPS 0.7586 0.7964 0.7771 0.6727 0.3561 0.442 0.3795 12.23%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.615 0.785 1.41 1.19 3.48 1.40 0.715 -
P/RPS 0.86 0.99 1.28 1.01 0.77 0.31 0.16 32.33%
P/EPS 51.87 33.31 9.03 7.66 5.88 4.21 4.50 50.26%
EY 1.93 3.00 11.08 13.06 17.02 23.77 22.24 -33.44%
DY 3.25 3.06 2.27 2.18 0.29 0.00 0.00 -
P/NAPS 0.80 0.97 1.70 1.42 1.74 0.53 0.30 17.75%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 22/08/19 24/08/18 24/08/17 23/08/16 28/08/15 26/08/14 22/08/13 -
Price 0.56 0.875 1.75 1.18 0.94 1.80 0.74 -
P/RPS 0.79 1.11 1.59 1.01 0.21 0.40 0.17 29.16%
P/EPS 47.23 37.13 11.20 7.59 1.59 5.41 4.65 47.13%
EY 2.12 2.69 8.93 13.17 63.00 18.49 21.49 -32.01%
DY 3.57 2.74 1.83 2.20 1.06 0.00 0.00 -
P/NAPS 0.73 1.08 2.11 1.40 0.47 0.68 0.31 15.33%

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