[HEVEA] YoY Quarter Result on 30-Jun-2016 [#2]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
23-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -25.2%
YoY- -5.49%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 93,956 105,915 135,323 121,764 111,378 106,903 94,515 -0.09%
PBT 1,030 4,390 17,980 17,937 16,533 8,966 4,575 -21.99%
Tax 267 -172 -1,658 -2,776 -491 -465 -462 -
NP 1,297 4,218 16,322 15,161 16,042 8,501 4,113 -17.49%
-
NP to SH 1,297 4,218 16,322 15,161 16,042 8,501 4,113 -17.49%
-
Tax Rate -25.92% 3.92% 9.22% 15.48% 2.97% 5.19% 10.10% -
Total Cost 92,659 101,697 119,001 106,603 95,336 98,402 90,402 0.41%
-
Net Worth 431,904 453,416 442,720 382,439 202,806 251,531 216,045 12.23%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 5,609 6,717 8,534 5,918 507 - - -
Div Payout % 432.47% 159.25% 52.29% 39.04% 3.16% - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 431,904 453,416 442,720 382,439 202,806 251,531 216,045 12.23%
NOSH 561,058 560,412 533,398 455,285 101,403 94,560 90,395 35.54%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 1.38% 3.98% 12.06% 12.45% 14.40% 7.95% 4.35% -
ROE 0.30% 0.93% 3.69% 3.96% 7.91% 3.38% 1.90% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 16.75 18.92 25.37 26.74 109.84 113.05 104.56 -26.29%
EPS 0.23 0.75 3.06 3.33 3.99 8.99 4.55 -39.17%
DPS 1.00 1.20 1.60 1.30 0.50 0.00 0.00 -
NAPS 0.77 0.81 0.83 0.84 2.00 2.66 2.39 -17.19%
Adjusted Per Share Value based on latest NOSH - 455,285
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 16.50 18.60 23.77 21.39 19.56 18.78 16.60 -0.10%
EPS 0.23 0.74 2.87 2.66 2.82 1.49 0.72 -17.31%
DPS 0.99 1.18 1.50 1.04 0.09 0.00 0.00 -
NAPS 0.7586 0.7964 0.7776 0.6717 0.3562 0.4418 0.3794 12.23%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.615 0.785 1.41 1.19 3.48 1.40 0.715 -
P/RPS 3.67 4.15 5.56 4.45 3.17 1.24 0.68 32.42%
P/EPS 265.97 104.18 46.08 35.74 22.00 15.57 15.71 60.20%
EY 0.38 0.96 2.17 2.80 4.55 6.42 6.36 -37.46%
DY 1.63 1.53 1.13 1.09 0.14 0.00 0.00 -
P/NAPS 0.80 0.97 1.70 1.42 1.74 0.53 0.30 17.75%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 22/08/19 24/08/18 24/08/17 23/08/16 28/08/15 26/08/14 22/08/13 -
Price 0.56 0.875 1.75 1.18 0.94 1.80 0.74 -
P/RPS 3.34 4.62 6.90 4.41 0.86 1.59 0.71 29.42%
P/EPS 242.18 116.12 57.19 35.44 5.94 20.02 16.26 56.82%
EY 0.41 0.86 1.75 2.82 16.83 4.99 6.15 -36.30%
DY 1.79 1.37 0.91 1.10 0.53 0.00 0.00 -
P/NAPS 0.73 1.08 2.11 1.40 0.47 0.68 0.31 15.33%

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