[HEVEA] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
17-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 12.93%
YoY- 211.22%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 101,708 118,012 127,150 123,830 95,658 86,282 82,531 3.54%
PBT 3,388 8,035 19,185 21,359 6,295 6,046 3,581 -0.91%
Tax -219 -870 -1,952 -3,243 -474 -545 -457 -11.53%
NP 3,169 7,165 17,233 18,116 5,821 5,501 3,124 0.23%
-
NP to SH 3,169 7,165 17,233 18,116 5,821 5,501 3,124 0.23%
-
Tax Rate 6.46% 10.83% 10.17% 15.18% 7.53% 9.01% 12.76% -
Total Cost 98,539 110,847 109,917 105,714 89,837 80,781 79,407 3.66%
-
Net Worth 442,221 441,751 395,893 320,844 261,696 221,628 200,441 14.09%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 6,717 8,619 6,054 1,956 - - - -
Div Payout % 211.97% 120.30% 35.14% 10.80% - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 442,221 441,751 395,893 320,844 261,696 221,628 200,441 14.09%
NOSH 560,414 538,721 465,756 391,274 99,504 90,460 90,289 35.54%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 3.12% 6.07% 13.55% 14.63% 6.09% 6.38% 3.79% -
ROE 0.72% 1.62% 4.35% 5.65% 2.22% 2.48% 1.56% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 18.17 21.91 27.30 31.65 96.13 95.38 91.41 -23.59%
EPS 0.57 1.33 3.70 4.63 5.85 6.09 3.46 -25.94%
DPS 1.20 1.60 1.30 0.50 0.00 0.00 0.00 -
NAPS 0.79 0.82 0.85 0.82 2.63 2.45 2.22 -15.81%
Adjusted Per Share Value based on latest NOSH - 391,274
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 17.86 20.73 22.33 21.75 16.80 15.15 14.50 3.53%
EPS 0.56 1.26 3.03 3.18 1.02 0.97 0.55 0.30%
DPS 1.18 1.51 1.06 0.34 0.00 0.00 0.00 -
NAPS 0.7767 0.7759 0.6953 0.5635 0.4596 0.3893 0.352 14.09%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.885 1.59 1.20 1.19 1.98 0.78 0.50 -
P/RPS 4.87 7.26 4.40 3.76 2.06 0.82 0.55 43.80%
P/EPS 156.33 119.55 32.43 25.70 33.85 12.83 14.45 48.69%
EY 0.64 0.84 3.08 3.89 2.95 7.80 6.92 -32.73%
DY 1.36 1.01 1.08 0.42 0.00 0.00 0.00 -
P/NAPS 1.12 1.94 1.41 1.45 0.75 0.32 0.23 30.17%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 23/11/18 23/11/17 22/11/16 17/11/15 25/11/14 13/11/13 21/11/12 -
Price 0.76 1.46 1.51 1.36 1.73 0.885 0.52 -
P/RPS 4.18 6.66 5.53 4.30 1.80 0.93 0.57 39.36%
P/EPS 134.25 109.77 40.81 29.37 29.57 14.55 15.03 44.01%
EY 0.74 0.91 2.45 3.40 3.38 6.87 6.65 -30.63%
DY 1.58 1.10 0.86 0.37 0.00 0.00 0.00 -
P/NAPS 0.96 1.78 1.78 1.66 0.66 0.36 0.23 26.87%

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