[HEVEA] YoY Quarter Result on 30-Jun-2014 [#2]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 17.37%
YoY- 106.69%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 135,323 121,764 111,378 106,903 94,515 96,562 90,559 6.91%
PBT 17,980 17,937 16,533 8,966 4,575 692 1,060 60.22%
Tax -1,658 -2,776 -491 -465 -462 -268 -51 78.55%
NP 16,322 15,161 16,042 8,501 4,113 424 1,009 58.96%
-
NP to SH 16,322 15,161 16,042 8,501 4,113 424 1,009 58.96%
-
Tax Rate 9.22% 15.48% 2.97% 5.19% 10.10% 38.73% 4.81% -
Total Cost 119,001 106,603 95,336 98,402 90,402 96,138 89,550 4.84%
-
Net Worth 442,720 382,439 202,806 251,531 216,045 196,663 190,989 15.02%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 8,534 5,918 507 - - 9 - -
Div Payout % 52.29% 39.04% 3.16% - - 2.13% - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 442,720 382,439 202,806 251,531 216,045 196,663 190,989 15.02%
NOSH 533,398 455,285 101,403 94,560 90,395 90,212 90,089 34.46%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 12.06% 12.45% 14.40% 7.95% 4.35% 0.44% 1.11% -
ROE 3.69% 3.96% 7.91% 3.38% 1.90% 0.22% 0.53% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 25.37 26.74 109.84 113.05 104.56 107.04 100.52 -20.48%
EPS 3.06 3.33 3.99 8.99 4.55 0.47 1.12 18.21%
DPS 1.60 1.30 0.50 0.00 0.00 0.01 0.00 -
NAPS 0.83 0.84 2.00 2.66 2.39 2.18 2.12 -14.45%
Adjusted Per Share Value based on latest NOSH - 94,560
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 23.77 21.39 19.56 18.78 16.60 16.96 15.91 6.91%
EPS 2.87 2.66 2.82 1.49 0.72 0.07 0.18 58.58%
DPS 1.50 1.04 0.09 0.00 0.00 0.00 0.00 -
NAPS 0.7776 0.6717 0.3562 0.4418 0.3794 0.3454 0.3354 15.02%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.41 1.19 3.48 1.40 0.715 0.52 0.71 -
P/RPS 5.56 4.45 3.17 1.24 0.68 0.49 0.71 40.87%
P/EPS 46.08 35.74 22.00 15.57 15.71 110.64 63.39 -5.17%
EY 2.17 2.80 4.55 6.42 6.36 0.90 1.58 5.42%
DY 1.13 1.09 0.14 0.00 0.00 0.02 0.00 -
P/NAPS 1.70 1.42 1.74 0.53 0.30 0.24 0.33 31.38%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 23/08/16 28/08/15 26/08/14 22/08/13 14/08/12 16/08/11 -
Price 1.75 1.18 0.94 1.80 0.74 0.56 0.62 -
P/RPS 6.90 4.41 0.86 1.59 0.71 0.52 0.62 49.36%
P/EPS 57.19 35.44 5.94 20.02 16.26 119.15 55.36 0.54%
EY 1.75 2.82 16.83 4.99 6.15 0.84 1.81 -0.55%
DY 0.91 1.10 0.53 0.00 0.00 0.02 0.00 -
P/NAPS 2.11 1.40 0.47 0.68 0.31 0.26 0.29 39.16%

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