[HEVEA] YoY Cumulative 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- 74.8%
YoY- 18.02%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 199,957 221,377 293,974 267,675 227,751 211,591 198,091 0.15%
PBT 4,585 6,785 47,581 41,549 31,134 16,754 8,033 -8.91%
Tax -1,260 -189 -5,948 -6,120 -1,115 -1,011 -845 6.88%
NP 3,325 6,596 41,633 35,429 30,019 15,743 7,188 -12.05%
-
NP to SH 3,325 6,596 41,633 35,429 30,019 15,743 7,188 -12.05%
-
Tax Rate 27.48% 2.79% 12.50% 14.73% 3.58% 6.03% 10.52% -
Total Cost 196,632 214,781 252,341 232,246 197,732 195,848 190,903 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 5,609 6,717 8,529 5,927 506 - - -
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 0.77% 1.45% 9.41% 9.25% 14.81% 6.26% 3.33% -
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 35.65 39.55 55.15 58.70 224.66 223.65 219.09 -26.10%
EPS 0.59 1.18 7.81 7.77 7.47 16.64 7.95 -35.16%
DPS 1.00 1.20 1.60 1.30 0.50 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 35.22 38.99 51.78 47.15 40.11 37.27 34.89 0.15%
EPS 0.59 1.16 7.33 6.24 5.29 2.77 1.27 -11.98%
DPS 0.99 1.18 1.50 1.04 0.09 0.00 0.00 -
NAPS 0.7607 0.7986 0.7793 0.6746 0.3571 0.4433 0.3806 12.22%
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 1.73 1.98 2.56 2.03 1.55 0.63 0.33 31.78%
P/EPS 103.75 66.62 18.05 15.32 11.75 8.41 8.99 50.29%
EY 0.96 1.50 5.54 6.53 8.51 11.89 11.12 -33.50%
DY 1.63 1.53 1.13 1.09 0.14 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 1.57 2.21 3.17 2.01 0.42 0.80 0.34 29.02%
P/EPS 94.47 74.26 22.41 15.19 3.17 10.82 9.31 47.11%
EY 1.06 1.35 4.46 6.58 31.50 9.24 10.74 -32.00%
DY 1.79 1.37 0.91 1.10 0.53 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