[HEVEA] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 133.68%
YoY- 72.58%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 267,675 227,751 211,591 198,091 200,976 186,927 185,138 6.33%
PBT 41,549 31,134 16,754 8,033 4,713 1,540 12,984 21.37%
Tax -6,120 -1,115 -1,011 -845 -548 -192 -414 56.59%
NP 35,429 30,019 15,743 7,188 4,165 1,348 12,570 18.83%
-
NP to SH 35,429 30,019 15,743 7,188 4,165 1,348 12,570 18.83%
-
Tax Rate 14.73% 3.58% 6.03% 10.52% 11.63% 12.47% 3.19% -
Total Cost 232,246 197,732 195,848 190,903 196,811 185,579 172,568 5.06%
-
Net Worth 383,016 202,755 251,660 216,092 196,956 191,795 177,118 13.70%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 5,927 506 - - - - - -
Div Payout % 16.73% 1.69% - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 383,016 202,755 251,660 216,092 196,956 191,795 177,118 13.70%
NOSH 455,971 101,377 94,609 90,415 90,347 90,469 90,366 30.93%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 13.24% 13.18% 7.44% 3.63% 2.07% 0.72% 6.79% -
ROE 9.25% 14.81% 6.26% 3.33% 2.11% 0.70% 7.10% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 58.70 224.66 223.65 219.09 222.45 206.62 204.87 -18.79%
EPS 7.77 7.47 16.64 7.95 4.61 1.49 13.90 -9.23%
DPS 1.30 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 2.00 2.66 2.39 2.18 2.12 1.96 -13.15%
Adjusted Per Share Value based on latest NOSH - 90,395
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 47.01 40.00 37.16 34.79 35.30 32.83 32.52 6.32%
EPS 6.22 5.27 2.76 1.26 0.73 0.24 2.21 18.80%
DPS 1.04 0.09 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6727 0.3561 0.442 0.3795 0.3459 0.3369 0.3111 13.70%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.19 3.48 1.40 0.715 0.52 0.71 0.55 -
P/RPS 2.03 1.55 0.63 0.33 0.23 0.34 0.27 39.92%
P/EPS 15.32 11.75 8.41 8.99 11.28 47.65 3.95 25.32%
EY 6.53 8.51 11.89 11.12 8.87 2.10 25.29 -20.18%
DY 1.09 0.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.74 0.53 0.30 0.24 0.33 0.28 31.04%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/08/16 28/08/15 26/08/14 22/08/13 14/08/12 16/08/11 25/08/10 -
Price 1.18 0.94 1.80 0.74 0.56 0.62 0.63 -
P/RPS 2.01 0.42 0.80 0.34 0.25 0.30 0.31 36.51%
P/EPS 15.19 3.17 10.82 9.31 12.15 41.61 4.53 22.31%
EY 6.58 31.50 9.24 10.74 8.23 2.40 22.08 -18.25%
DY 1.10 0.53 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.47 0.68 0.31 0.26 0.29 0.32 27.85%

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