[HEVEA] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
14-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 11.33%
YoY- 208.98%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 227,751 211,591 198,091 200,976 186,927 185,138 150,476 7.14%
PBT 31,134 16,754 8,033 4,713 1,540 12,984 823 83.16%
Tax -1,115 -1,011 -845 -548 -192 -414 -1,294 -2.44%
NP 30,019 15,743 7,188 4,165 1,348 12,570 -471 -
-
NP to SH 30,019 15,743 7,188 4,165 1,348 12,570 -471 -
-
Tax Rate 3.58% 6.03% 10.52% 11.63% 12.47% 3.19% 157.23% -
Total Cost 197,732 195,848 190,903 196,811 185,579 172,568 150,947 4.60%
-
Net Worth 202,755 251,660 216,092 196,956 191,795 177,118 140,692 6.27%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 506 - - - - - - -
Div Payout % 1.69% - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 202,755 251,660 216,092 196,956 191,795 177,118 140,692 6.27%
NOSH 101,377 94,609 90,415 90,347 90,469 90,366 90,769 1.85%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 13.18% 7.44% 3.63% 2.07% 0.72% 6.79% -0.31% -
ROE 14.81% 6.26% 3.33% 2.11% 0.70% 7.10% -0.33% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 224.66 223.65 219.09 222.45 206.62 204.87 165.78 5.19%
EPS 7.47 16.64 7.95 4.61 1.49 13.90 -0.52 -
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.66 2.39 2.18 2.12 1.96 1.55 4.33%
Adjusted Per Share Value based on latest NOSH - 90,212
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 40.00 37.16 34.79 35.30 32.83 32.52 26.43 7.14%
EPS 5.27 2.76 1.26 0.73 0.24 2.21 -0.08 -
DPS 0.09 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3561 0.442 0.3795 0.3459 0.3369 0.3111 0.2471 6.27%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 3.48 1.40 0.715 0.52 0.71 0.55 0.24 -
P/RPS 1.55 0.63 0.33 0.23 0.34 0.27 0.14 49.26%
P/EPS 11.75 8.41 8.99 11.28 47.65 3.95 -46.25 -
EY 8.51 11.89 11.12 8.87 2.10 25.29 -2.16 -
DY 0.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 0.53 0.30 0.24 0.33 0.28 0.15 50.42%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 26/08/14 22/08/13 14/08/12 16/08/11 25/08/10 21/08/09 -
Price 0.94 1.80 0.74 0.56 0.62 0.63 0.25 -
P/RPS 0.42 0.80 0.34 0.25 0.30 0.31 0.15 18.71%
P/EPS 3.17 10.82 9.31 12.15 41.61 4.53 -48.18 -
EY 31.50 9.24 10.74 8.23 2.40 22.08 -2.08 -
DY 0.53 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.68 0.31 0.26 0.29 0.32 0.16 19.66%

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