[HEVEA] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 75.01%
YoY- 1505.51%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 351,581 307,249 284,373 283,507 276,860 261,469 233,831 7.03%
PBT 52,492 23,049 14,078 8,294 650 18,254 11,228 29.29%
Tax -4,358 -1,485 -1,390 -1,005 -196 -579 -1,872 15.11%
NP 48,134 21,564 12,688 7,289 454 17,675 9,356 31.37%
-
NP to SH 48,134 21,564 12,688 7,289 454 17,675 9,356 31.37%
-
Tax Rate 8.30% 6.44% 9.87% 12.12% 30.15% 3.17% 16.67% -
Total Cost 303,447 285,685 271,685 276,218 276,406 243,794 224,475 5.14%
-
Net Worth 320,893 261,472 221,407 200,764 191,587 182,626 150,041 13.50%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 3,913 - - 9 - - - -
Div Payout % 8.13% - - 0.12% - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 320,893 261,472 221,407 200,764 191,587 182,626 150,041 13.50%
NOSH 391,333 99,419 90,370 90,434 90,800 90,409 90,386 27.65%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 13.69% 7.02% 4.46% 2.57% 0.16% 6.76% 4.00% -
ROE 15.00% 8.25% 5.73% 3.63% 0.24% 9.68% 6.24% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 89.84 309.04 314.68 313.50 304.91 289.21 258.70 -16.15%
EPS 12.30 21.69 14.04 8.06 0.50 19.55 10.35 2.91%
DPS 1.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.82 2.63 2.45 2.22 2.11 2.02 1.66 -11.08%
Adjusted Per Share Value based on latest NOSH - 90,289
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 61.93 54.12 50.09 49.94 48.76 46.05 41.19 7.02%
EPS 8.48 3.80 2.23 1.28 0.08 3.11 1.65 31.35%
DPS 0.69 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5652 0.4605 0.39 0.3536 0.3375 0.3217 0.2643 13.49%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.19 1.98 0.78 0.50 0.49 0.61 0.35 -
P/RPS 1.32 0.64 0.25 0.16 0.16 0.21 0.14 45.32%
P/EPS 9.67 9.13 5.56 6.20 98.00 3.12 3.38 19.13%
EY 10.34 10.95 18.00 16.12 1.02 32.05 29.57 -16.05%
DY 0.84 0.00 0.00 0.02 0.00 0.00 0.00 -
P/NAPS 1.45 0.75 0.32 0.23 0.23 0.30 0.21 37.97%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 17/11/15 25/11/14 13/11/13 21/11/12 29/11/11 19/11/10 20/11/09 -
Price 1.36 1.73 0.885 0.52 0.57 0.63 0.62 -
P/RPS 1.51 0.56 0.28 0.17 0.19 0.22 0.24 35.85%
P/EPS 11.06 7.98 6.30 6.45 114.00 3.22 5.99 10.75%
EY 9.04 12.54 15.86 15.50 0.88 31.03 16.70 -9.71%
DY 0.74 0.00 0.00 0.02 0.00 0.00 0.00 -
P/NAPS 1.66 0.66 0.36 0.23 0.27 0.31 0.37 28.41%

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