[HEVEA] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 636.79%
YoY- 449.05%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 123,830 95,658 86,282 82,531 89,933 76,331 83,355 6.81%
PBT 21,359 6,295 6,046 3,581 -890 5,270 10,404 12.73%
Tax -3,243 -474 -545 -457 -5 -165 -579 33.24%
NP 18,116 5,821 5,501 3,124 -895 5,105 9,825 10.73%
-
NP to SH 18,116 5,821 5,501 3,124 -895 5,105 9,825 10.73%
-
Tax Rate 15.18% 7.53% 9.01% 12.76% - 3.13% 5.57% -
Total Cost 105,714 89,837 80,781 79,407 90,828 71,226 73,530 6.23%
-
Net Worth 320,844 261,696 221,628 200,441 190,752 182,515 150,071 13.49%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 1,956 - - - - - - -
Div Payout % 10.80% - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 320,844 261,696 221,628 200,441 190,752 182,515 150,071 13.49%
NOSH 391,274 99,504 90,460 90,289 90,404 90,353 90,404 27.64%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 14.63% 6.09% 6.38% 3.79% -1.00% 6.69% 11.79% -
ROE 5.65% 2.22% 2.48% 1.56% -0.47% 2.80% 6.55% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 31.65 96.13 95.38 91.41 99.48 84.48 92.20 -16.31%
EPS 4.63 5.85 6.09 3.46 -0.99 5.65 10.87 -13.25%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 2.63 2.45 2.22 2.11 2.02 1.66 -11.08%
Adjusted Per Share Value based on latest NOSH - 90,289
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 21.75 16.80 15.15 14.50 15.80 13.41 14.64 6.81%
EPS 3.18 1.02 0.97 0.55 -0.16 0.90 1.73 10.67%
DPS 0.34 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5635 0.4596 0.3893 0.352 0.335 0.3206 0.2636 13.49%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.19 1.98 0.78 0.50 0.49 0.61 0.35 -
P/RPS 3.76 2.06 0.82 0.55 0.49 0.72 0.38 46.49%
P/EPS 25.70 33.85 12.83 14.45 -49.49 10.80 3.22 41.34%
EY 3.89 2.95 7.80 6.92 -2.02 9.26 31.05 -29.25%
DY 0.42 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.75 0.32 0.23 0.23 0.30 0.21 37.97%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 17/11/15 25/11/14 13/11/13 21/11/12 29/11/11 19/11/10 20/11/09 -
Price 1.36 1.73 0.885 0.52 0.57 0.63 0.62 -
P/RPS 4.30 1.80 0.93 0.57 0.57 0.75 0.67 36.30%
P/EPS 29.37 29.57 14.55 15.03 -57.58 11.15 5.70 31.40%
EY 3.40 3.38 6.87 6.65 -1.74 8.97 17.53 -23.90%
DY 0.37 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 0.66 0.36 0.23 0.27 0.31 0.37 28.41%

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