[HEVEA] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 33.71%
YoY- 870.05%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 121,764 111,378 106,903 94,515 96,562 90,559 95,713 4.08%
PBT 17,937 16,533 8,966 4,575 692 1,060 7,027 16.88%
Tax -2,776 -491 -465 -462 -268 -51 -189 56.42%
NP 15,161 16,042 8,501 4,113 424 1,009 6,838 14.17%
-
NP to SH 15,161 16,042 8,501 4,113 424 1,009 6,838 14.17%
-
Tax Rate 15.48% 2.97% 5.19% 10.10% 38.73% 4.81% 2.69% -
Total Cost 106,603 95,336 98,402 90,402 96,138 89,550 88,875 3.07%
-
Net Worth 382,439 202,806 251,531 216,045 196,663 190,989 177,176 13.66%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 5,918 507 - - 9 - - -
Div Payout % 39.04% 3.16% - - 2.13% - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 382,439 202,806 251,531 216,045 196,663 190,989 177,176 13.66%
NOSH 455,285 101,403 94,560 90,395 90,212 90,089 90,396 30.89%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 12.45% 14.40% 7.95% 4.35% 0.44% 1.11% 7.14% -
ROE 3.96% 7.91% 3.38% 1.90% 0.22% 0.53% 3.86% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 26.74 109.84 113.05 104.56 107.04 100.52 105.88 -20.47%
EPS 3.33 3.99 8.99 4.55 0.47 1.12 7.56 -12.76%
DPS 1.30 0.50 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.84 2.00 2.66 2.39 2.18 2.12 1.96 -13.15%
Adjusted Per Share Value based on latest NOSH - 90,395
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 21.39 19.56 18.78 16.60 16.96 15.91 16.81 4.09%
EPS 2.66 2.82 1.49 0.72 0.07 0.18 1.20 14.17%
DPS 1.04 0.09 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6717 0.3562 0.4418 0.3794 0.3454 0.3354 0.3112 13.66%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.19 3.48 1.40 0.715 0.52 0.71 0.55 -
P/RPS 4.45 3.17 1.24 0.68 0.49 0.71 0.52 42.97%
P/EPS 35.74 22.00 15.57 15.71 110.64 63.39 7.27 30.36%
EY 2.80 4.55 6.42 6.36 0.90 1.58 13.75 -23.27%
DY 1.09 0.14 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 1.42 1.74 0.53 0.30 0.24 0.33 0.28 31.04%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/08/16 28/08/15 26/08/14 22/08/13 14/08/12 16/08/11 25/08/10 -
Price 1.18 0.94 1.80 0.74 0.56 0.62 0.63 -
P/RPS 4.41 0.86 1.59 0.71 0.52 0.62 0.60 39.39%
P/EPS 35.44 5.94 20.02 16.26 119.15 55.36 8.33 27.26%
EY 2.82 16.83 4.99 6.15 0.84 1.81 12.01 -21.43%
DY 1.10 0.53 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 1.40 0.47 0.68 0.31 0.26 0.29 0.32 27.85%

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