[HEVEA] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
13-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 76.52%
YoY- 74.07%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 394,825 351,581 307,249 284,373 283,507 276,860 261,469 7.10%
PBT 60,734 52,492 23,049 14,078 8,294 650 18,254 22.16%
Tax -8,072 -4,358 -1,485 -1,390 -1,005 -196 -579 55.07%
NP 52,662 48,134 21,564 12,688 7,289 454 17,675 19.93%
-
NP to SH 52,662 48,134 21,564 12,688 7,289 454 17,675 19.93%
-
Tax Rate 13.29% 8.30% 6.44% 9.87% 12.12% 30.15% 3.17% -
Total Cost 342,163 303,447 285,685 271,685 276,218 276,406 243,794 5.80%
-
Net Worth 396,130 320,893 261,472 221,407 200,764 191,587 182,626 13.76%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 12,116 3,913 - - 9 - - -
Div Payout % 23.01% 8.13% - - 0.12% - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 396,130 320,893 261,472 221,407 200,764 191,587 182,626 13.76%
NOSH 466,035 391,333 99,419 90,370 90,434 90,800 90,409 31.39%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 13.34% 13.69% 7.02% 4.46% 2.57% 0.16% 6.76% -
ROE 13.29% 15.00% 8.25% 5.73% 3.63% 0.24% 9.68% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 84.72 89.84 309.04 314.68 313.50 304.91 289.21 -18.49%
EPS 11.30 12.30 21.69 14.04 8.06 0.50 19.55 -8.72%
DPS 2.60 1.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.85 0.82 2.63 2.45 2.22 2.11 2.02 -13.42%
Adjusted Per Share Value based on latest NOSH - 90,460
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 69.34 61.75 53.96 49.95 49.79 48.63 45.92 7.10%
EPS 9.25 8.45 3.79 2.23 1.28 0.08 3.10 19.96%
DPS 2.13 0.69 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6957 0.5636 0.4592 0.3889 0.3526 0.3365 0.3208 13.75%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.20 1.19 1.98 0.78 0.50 0.49 0.61 -
P/RPS 1.42 1.32 0.64 0.25 0.16 0.16 0.21 37.47%
P/EPS 10.62 9.67 9.13 5.56 6.20 98.00 3.12 22.62%
EY 9.42 10.34 10.95 18.00 16.12 1.02 32.05 -18.44%
DY 2.17 0.84 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 1.41 1.45 0.75 0.32 0.23 0.23 0.30 29.39%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 17/11/15 25/11/14 13/11/13 21/11/12 29/11/11 19/11/10 -
Price 1.51 1.36 1.73 0.885 0.52 0.57 0.63 -
P/RPS 1.78 1.51 0.56 0.28 0.17 0.19 0.22 41.64%
P/EPS 13.36 11.06 7.98 6.30 6.45 114.00 3.22 26.73%
EY 7.48 9.04 12.54 15.86 15.50 0.88 31.03 -21.09%
DY 1.72 0.74 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 1.78 1.66 0.66 0.36 0.23 0.27 0.31 33.78%

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