[HEVEA] YoY Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -72.55%
YoY- 45.02%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 106,001 115,462 158,652 145,911 116,373 104,688 103,577 0.38%
PBT 3,555 2,395 29,602 23,612 14,600 7,788 3,459 0.45%
Tax -1,526 -17 -4,292 -3,344 -624 -545 -383 25.89%
NP 2,029 2,378 25,310 20,268 13,976 7,243 3,076 -6.69%
-
NP to SH 2,029 2,378 25,310 20,268 13,976 7,243 3,076 -6.69%
-
Tax Rate 42.93% 0.71% 14.50% 14.16% 4.27% 7.00% 11.07% -
Total Cost 103,972 113,084 133,342 125,643 102,397 97,445 100,501 0.56%
-
Net Worth 437,295 458,270 441,329 366,882 284,493 237,816 211,632 12.85%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 437,295 458,270 441,329 366,882 284,493 237,816 211,632 12.85%
NOSH 560,634 558,940 531,722 447,417 99,473 90,424 90,441 35.51%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 1.91% 2.06% 15.95% 13.89% 12.01% 6.92% 2.97% -
ROE 0.46% 0.52% 5.73% 5.52% 4.91% 3.05% 1.45% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 18.91 20.66 29.84 32.61 116.99 115.77 114.52 -25.92%
EPS 0.36 0.43 4.76 4.53 14.05 8.01 3.40 -31.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.82 0.83 0.82 2.86 2.63 2.34 -16.72%
Adjusted Per Share Value based on latest NOSH - 447,417
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 18.67 20.34 27.94 25.70 20.50 18.44 18.24 0.38%
EPS 0.36 0.42 4.46 3.57 2.46 1.28 0.54 -6.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7702 0.8072 0.7773 0.6462 0.5011 0.4189 0.3728 12.84%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.64 0.78 1.41 1.19 3.11 1.45 0.635 -
P/RPS 3.38 3.78 4.73 3.65 2.66 1.25 0.55 35.32%
P/EPS 176.84 183.31 29.62 26.27 22.14 18.10 18.67 45.43%
EY 0.57 0.55 3.38 3.81 4.52 5.52 5.36 -31.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.95 1.70 1.45 1.09 0.55 0.27 20.32%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 24/05/19 24/05/18 23/05/17 27/05/16 25/05/15 22/05/14 30/05/13 -
Price 0.69 0.97 1.39 1.18 3.15 1.52 0.81 -
P/RPS 3.65 4.70 4.66 3.62 2.69 1.31 0.71 31.35%
P/EPS 190.65 227.97 29.20 26.05 22.42 18.98 23.82 41.41%
EY 0.52 0.44 3.42 3.84 4.46 5.27 4.20 -29.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.18 1.67 1.44 1.10 0.58 0.35 16.60%

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