[HEVEA] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 36.98%
YoY- 69.96%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 411,987 394,825 351,581 307,249 284,373 283,507 276,860 6.84%
PBT 55,617 60,734 52,492 23,049 14,078 8,294 650 109.77%
Tax -6,819 -8,072 -4,358 -1,485 -1,390 -1,005 -196 80.58%
NP 48,798 52,662 48,134 21,564 12,688 7,289 454 117.89%
-
NP to SH 48,798 52,662 48,134 21,564 12,688 7,289 454 117.89%
-
Tax Rate 12.26% 13.29% 8.30% 6.44% 9.87% 12.12% 30.15% -
Total Cost 363,189 342,163 303,447 285,685 271,685 276,218 276,406 4.65%
-
Net Worth 441,659 396,130 320,893 261,472 221,407 200,764 191,587 14.92%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 17,235 12,116 3,913 - - 9 - -
Div Payout % 35.32% 23.01% 8.13% - - 0.12% - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 441,659 396,130 320,893 261,472 221,407 200,764 191,587 14.92%
NOSH 538,609 466,035 391,333 99,419 90,370 90,434 90,800 34.50%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 11.84% 13.34% 13.69% 7.02% 4.46% 2.57% 0.16% -
ROE 11.05% 13.29% 15.00% 8.25% 5.73% 3.63% 0.24% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 76.49 84.72 89.84 309.04 314.68 313.50 304.91 -20.56%
EPS 9.06 11.30 12.30 21.69 14.04 8.06 0.50 61.99%
DPS 3.20 2.60 1.00 0.00 0.00 0.01 0.00 -
NAPS 0.82 0.85 0.82 2.63 2.45 2.22 2.11 -14.56%
Adjusted Per Share Value based on latest NOSH - 99,504
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 72.36 69.34 61.75 53.96 49.95 49.79 48.63 6.84%
EPS 8.57 9.25 8.45 3.79 2.23 1.28 0.08 117.77%
DPS 3.03 2.13 0.69 0.00 0.00 0.00 0.00 -
NAPS 0.7757 0.6957 0.5636 0.4592 0.3889 0.3526 0.3365 14.92%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.59 1.20 1.19 1.98 0.78 0.50 0.49 -
P/RPS 2.08 1.42 1.32 0.64 0.25 0.16 0.16 53.28%
P/EPS 17.55 10.62 9.67 9.13 5.56 6.20 98.00 -24.90%
EY 5.70 9.42 10.34 10.95 18.00 16.12 1.02 33.17%
DY 2.01 2.17 0.84 0.00 0.00 0.02 0.00 -
P/NAPS 1.94 1.41 1.45 0.75 0.32 0.23 0.23 42.62%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 22/11/16 17/11/15 25/11/14 13/11/13 21/11/12 29/11/11 -
Price 1.46 1.51 1.36 1.73 0.885 0.52 0.57 -
P/RPS 1.91 1.78 1.51 0.56 0.28 0.17 0.19 46.85%
P/EPS 16.11 13.36 11.06 7.98 6.30 6.45 114.00 -27.80%
EY 6.21 7.48 9.04 12.54 15.86 15.50 0.88 38.45%
DY 2.19 1.72 0.74 0.00 0.00 0.02 0.00 -
P/NAPS 1.78 1.78 1.66 0.66 0.36 0.23 0.27 36.89%

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