[HEVEA] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 114.79%
YoY- 90.68%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 221,377 293,974 267,675 227,751 211,591 198,091 200,976 1.62%
PBT 6,785 47,581 41,549 31,134 16,754 8,033 4,713 6.25%
Tax -189 -5,948 -6,120 -1,115 -1,011 -845 -548 -16.25%
NP 6,596 41,633 35,429 30,019 15,743 7,188 4,165 7.95%
-
NP to SH 6,596 41,633 35,429 30,019 15,743 7,188 4,165 7.95%
-
Tax Rate 2.79% 12.50% 14.73% 3.58% 6.03% 10.52% 11.63% -
Total Cost 214,781 252,341 232,246 197,732 195,848 190,903 196,811 1.46%
-
Net Worth 453,416 442,450 383,016 202,755 251,660 216,092 196,956 14.90%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 6,717 8,529 5,927 506 - - - -
Div Payout % 101.84% 20.49% 16.73% 1.69% - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 453,416 442,450 383,016 202,755 251,660 216,092 196,956 14.90%
NOSH 560,412 533,072 455,971 101,377 94,609 90,415 90,347 35.53%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 2.98% 14.16% 13.24% 13.18% 7.44% 3.63% 2.07% -
ROE 1.45% 9.41% 9.25% 14.81% 6.26% 3.33% 2.11% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 39.55 55.15 58.70 224.66 223.65 219.09 222.45 -25.00%
EPS 1.18 7.81 7.77 7.47 16.64 7.95 4.61 -20.30%
DPS 1.20 1.60 1.30 0.50 0.00 0.00 0.00 -
NAPS 0.81 0.83 0.84 2.00 2.66 2.39 2.18 -15.20%
Adjusted Per Share Value based on latest NOSH - 101,403
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 38.88 51.63 47.01 40.00 37.16 34.79 35.30 1.62%
EPS 1.16 7.31 6.22 5.27 2.76 1.26 0.73 8.02%
DPS 1.18 1.50 1.04 0.09 0.00 0.00 0.00 -
NAPS 0.7964 0.7771 0.6727 0.3561 0.442 0.3795 0.3459 14.90%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.785 1.41 1.19 3.48 1.40 0.715 0.52 -
P/RPS 1.98 2.56 2.03 1.55 0.63 0.33 0.23 43.13%
P/EPS 66.62 18.05 15.32 11.75 8.41 8.99 11.28 34.42%
EY 1.50 5.54 6.53 8.51 11.89 11.12 8.87 -25.62%
DY 1.53 1.13 1.09 0.14 0.00 0.00 0.00 -
P/NAPS 0.97 1.70 1.42 1.74 0.53 0.30 0.24 26.19%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 24/08/18 24/08/17 23/08/16 28/08/15 26/08/14 22/08/13 14/08/12 -
Price 0.875 1.75 1.18 0.94 1.80 0.74 0.56 -
P/RPS 2.21 3.17 2.01 0.42 0.80 0.34 0.25 43.77%
P/EPS 74.26 22.41 15.19 3.17 10.82 9.31 12.15 35.19%
EY 1.35 4.46 6.58 31.50 9.24 10.74 8.23 -26.00%
DY 1.37 0.91 1.10 0.53 0.00 0.00 0.00 -
P/NAPS 1.08 2.11 1.40 0.47 0.68 0.31 0.26 26.77%

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