[HEVEA] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -80.13%
YoY- -17.78%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 145,911 116,373 104,688 103,577 104,415 96,368 89,425 8.49%
PBT 23,612 14,600 7,788 3,459 4,022 481 5,952 25.79%
Tax -3,344 -624 -545 -383 -281 -142 -225 56.73%
NP 20,268 13,976 7,243 3,076 3,741 339 5,727 23.42%
-
NP to SH 20,268 13,976 7,243 3,076 3,741 339 5,727 23.42%
-
Tax Rate 14.16% 4.27% 7.00% 11.07% 6.99% 29.52% 3.78% -
Total Cost 125,643 102,397 97,445 100,501 100,674 96,029 83,698 6.99%
-
Net Worth 366,882 284,493 237,816 211,632 197,893 188,234 167,112 13.99%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 366,882 284,493 237,816 211,632 197,893 188,234 167,112 13.99%
NOSH 447,417 99,473 90,424 90,441 90,362 89,210 90,331 30.52%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 13.89% 12.01% 6.92% 2.97% 3.58% 0.35% 6.40% -
ROE 5.52% 4.91% 3.05% 1.45% 1.89% 0.18% 3.43% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 32.61 116.99 115.77 114.52 115.55 108.02 99.00 -16.88%
EPS 4.53 14.05 8.01 3.40 4.14 0.38 6.34 -5.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 2.86 2.63 2.34 2.19 2.11 1.85 -12.67%
Adjusted Per Share Value based on latest NOSH - 90,441
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 25.63 20.44 18.39 18.19 18.34 16.93 15.71 8.49%
EPS 3.56 2.45 1.27 0.54 0.66 0.06 1.01 23.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6444 0.4997 0.4177 0.3717 0.3476 0.3306 0.2935 13.99%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.19 3.11 1.45 0.635 0.57 1.17 0.69 -
P/RPS 3.65 2.66 1.25 0.55 0.49 1.08 0.70 31.65%
P/EPS 26.27 22.14 18.10 18.67 13.77 307.89 10.88 15.81%
EY 3.81 4.52 5.52 5.36 7.26 0.32 9.19 -13.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.09 0.55 0.27 0.26 0.55 0.37 25.53%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 25/05/15 22/05/14 30/05/13 24/05/12 24/05/11 27/05/10 -
Price 1.18 3.15 1.52 0.81 0.55 1.00 0.68 -
P/RPS 3.62 2.69 1.31 0.71 0.48 0.93 0.69 31.78%
P/EPS 26.05 22.42 18.98 23.82 13.29 263.16 10.73 15.91%
EY 3.84 4.46 5.27 4.20 7.53 0.38 9.32 -13.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.10 0.58 0.35 0.25 0.47 0.37 25.39%

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