[HEVEA] YoY Annualized Quarter 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- -20.5%
YoY- -17.78%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 583,644 465,492 418,752 414,308 417,660 385,472 357,700 8.49%
PBT 94,448 58,400 31,152 13,836 16,088 1,924 23,808 25.79%
Tax -13,376 -2,496 -2,180 -1,532 -1,124 -568 -900 56.73%
NP 81,072 55,904 28,972 12,304 14,964 1,356 22,908 23.42%
-
NP to SH 81,072 55,904 28,972 12,304 14,964 1,356 22,908 23.42%
-
Tax Rate 14.16% 4.27% 7.00% 11.07% 6.99% 29.52% 3.78% -
Total Cost 502,572 409,588 389,780 402,004 402,696 384,116 334,792 6.99%
-
Net Worth 366,882 284,493 237,816 211,632 197,893 188,234 167,112 13.99%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 366,882 284,493 237,816 211,632 197,893 188,234 167,112 13.99%
NOSH 447,417 99,473 90,424 90,441 90,362 89,210 90,331 30.52%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 13.89% 12.01% 6.92% 2.97% 3.58% 0.35% 6.40% -
ROE 22.10% 19.65% 12.18% 5.81% 7.56% 0.72% 13.71% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 130.45 467.96 463.10 458.10 462.21 432.09 395.99 -16.88%
EPS 18.12 56.20 32.04 13.60 16.56 1.52 25.36 -5.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 2.86 2.63 2.34 2.19 2.11 1.85 -12.67%
Adjusted Per Share Value based on latest NOSH - 90,441
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 102.80 81.99 73.76 72.97 73.56 67.90 63.00 8.49%
EPS 14.28 9.85 5.10 2.17 2.64 0.24 4.03 23.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6462 0.5011 0.4189 0.3728 0.3486 0.3315 0.2943 13.99%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.19 3.11 1.45 0.635 0.57 1.17 0.69 -
P/RPS 0.91 0.66 0.31 0.14 0.12 0.27 0.17 32.22%
P/EPS 6.57 5.53 4.53 4.67 3.44 76.97 2.72 15.81%
EY 15.23 18.07 22.10 21.42 29.05 1.30 36.75 -13.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.09 0.55 0.27 0.26 0.55 0.37 25.53%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 25/05/15 22/05/14 30/05/13 24/05/12 24/05/11 27/05/10 -
Price 1.18 3.15 1.52 0.81 0.55 1.00 0.68 -
P/RPS 0.90 0.67 0.33 0.18 0.12 0.23 0.17 31.98%
P/EPS 6.51 5.60 4.74 5.95 3.32 65.79 2.68 15.92%
EY 15.36 17.84 21.08 16.80 30.11 1.52 37.29 -13.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.10 0.58 0.35 0.25 0.47 0.37 25.39%

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